Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.53% first-year return on $606k initial cash invested.
-25.53%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$5,150
Rent
-$12,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2799k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$606k
Downpayment
20%
$560k
Closing costs
1%
$27,989
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,150
Total Expenses
$18,039
Mortgage P&I
273%
$14,053
Property Taxes
10%
$534
Home Insurance
19%
$980
HOA
0%
$0
Property Management
15%
$772
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,288