Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.04% first-year return on $624k initial cash invested.
-25.04%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$6,047
Rent
-$13,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2888k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$624k
Downpayment
20%
$578k
Closing costs
1%
$28,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,047
Total Expenses
$19,077
Mortgage P&I
239%
$14,477
Property Taxes
11%
$686
Home Insurance
17%
$1,011
HOA
0%
$0
Property Management
15%
$907
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,512