Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.79% first-year return on $785k initial cash invested.
-26.79%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$6,358
Rent
-$17,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3653k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$785k
Downpayment
20%
$731k
Closing costs
1%
$36,532
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$6,358
Total Expenses
$23,887
Mortgage P&I
284%
$18,048
Property Taxes
24%
$1,509
Home Insurance
20%
$1,278
HOA
0%
$0
Property Management
15%
$954
CapEx
4%
$254
Vacancy
0%
$0
Maintenance
4%
$254
Other
25%
$1,590