Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.43% first-year return on $1488k initial cash invested.
-29.43%
Cash On Cash
-0.27%
Cap Rate
-0.04
DSCR
$2,269
Rent
-$36,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$7000k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1488k
Downpayment
20%
$1400k
Closing costs
1%
$70,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$2,269
Total Expenses
$38,758
Mortgage P&I
1536%
$34,845
Property Taxes
16%
$374
Home Insurance
108%
$2,450
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$567