Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.64% first-year return on $2679k initial cash invested.
-26.64%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$33,564
Rent
-$59,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$12500k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$2679k
Downpayment
20%
$2500k
Closing costs
1%
$125k
Rehab
0%
$0
Furnishing
0%
$54,000
Cashflow
Total Income
$33,564
Total Expenses
$93,033
Mortgage P&I
191%
$64,031
Property Taxes
25%
$8,515
Home Insurance
13%
$4,375
HOA
0%
$0
Property Management
15%
$5,035
CapEx
4%
$1,343
Vacancy
0%
$0
Maintenance
4%
$1,343
Other
25%
$8,391