Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.06% first-year return on $926k initial cash invested.
-27.06%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$7,086
Rent
-$20,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4323k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$926k
Downpayment
20%
$865k
Closing costs
1%
$43,228
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$7,086
Total Expenses
$27,959
Mortgage P&I
306%
$21,670
Property Taxes
19%
$1,314
Home Insurance
22%
$1,574
HOA
0%
$0
Property Management
15%
$1,063
CapEx
4%
$283
Vacancy
0%
$0
Maintenance
4%
$283
Other
25%
$1,772