Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -40.29% first-year return on $817k initial cash invested.
-40.29%
Cash On Cash
-2.24%
Cap Rate
-0.35
DSCR
$5,040
Rent
-$27,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3804k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$817k
Downpayment
20%
$761k
Closing costs
1%
$38,038
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$5,040
Total Expenses
$32,461
Mortgage P&I
399%
$20,109
Property Taxes
161%
$8,094
Home Insurance
36%
$1,838
HOA
0%
$0
Property Management
15%
$756
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,260