Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.59% first-year return on $821k initial cash invested.
-23.59%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$9,763
Rent
-$16,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3795k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$821k
Downpayment
20%
$759k
Closing costs
1%
$37,950
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$9,763
Total Expenses
$25,900
Mortgage P&I
201%
$19,605
Property Taxes
2%
$165
Home Insurance
14%
$1,328
HOA
1%
$115
Property Management
15%
$1,464
CapEx
4%
$391
Vacancy
0%
$0
Maintenance
4%
$391
Other
25%
$2,441