Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35.04% first-year return on $714k initial cash invested.
-35.04%
Cash On Cash
-1.33%
Cap Rate
-0.22
DSCR
$5,194
Rent
-$20,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3315k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$714k
Downpayment
20%
$663k
Closing costs
1%
$33,150
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,194
Total Expenses
$26,047
Mortgage P&I
327%
$16,981
Property Taxes
103%
$5,357
Home Insurance
23%
$1,216
HOA
0%
$0
Property Management
15%
$779
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,298