Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.8% first-year return on $714k initial cash invested.
-26.8%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$5,812
Rent
-$15,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$714k
Downpayment
20%
$658k
Closing costs
1%
$32,880
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,812
Total Expenses
$21,771
Mortgage P&I
280%
$16,268
Property Taxes
26%
$1,506
Home Insurance
21%
$1,208
HOA
0%
$0
Property Management
15%
$872
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,453