Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.4% first-year return on $1104k initial cash invested.
-26.4%
Cash On Cash
0.39%
Cap Rate
0.07
DSCR
$11,469
Rent
-$24,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5172k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1104k
Downpayment
20%
$1034k
Closing costs
1%
$51,721
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,469
Total Expenses
$35,757
Mortgage P&I
222%
$25,511
Property Taxes
25%
$2,818
Home Insurance
17%
$1,923
HOA
0%
$0
Property Management
15%
$1,720
CapEx
4%
$459
Vacancy
0%
$0
Maintenance
4%
$459
Other
25%
$2,867