Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.97% first-year return on $868k initial cash invested.
-28.97%
Cash On Cash
-0.18%
Cap Rate
-0.03
DSCR
$10,849
Rent
-$20,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4017k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$868k
Downpayment
20%
$803k
Closing costs
1%
$40,169
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$10,849
Total Expenses
$31,796
Mortgage P&I
184%
$19,916
Property Taxes
29%
$3,191
Home Insurance
32%
$3,482
HOA
0%
$0
Property Management
15%
$1,627
CapEx
4%
$434
Vacancy
0%
$0
Maintenance
4%
$434
Other
25%
$2,712