Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.83% first-year return on $758k initial cash invested.
-27.83%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$7,038
Rent
-$17,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3522k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$758k
Downpayment
20%
$704k
Closing costs
1%
$35,215
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,038
Total Expenses
$24,603
Mortgage P&I
245%
$17,249
Property Taxes
38%
$2,684
Home Insurance
18%
$1,290
HOA
0%
$0
Property Management
15%
$1,056
CapEx
4%
$282
Vacancy
0%
$0
Maintenance
4%
$282
Other
25%
$1,760