Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.32% first-year return on $602k initial cash invested.
-22.32%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$10,862
Rent
-$11,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2780k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$602k
Downpayment
20%
$556k
Closing costs
1%
$27,799
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,862
Total Expenses
$22,057
Mortgage P&I
127%
$13,813
Property Taxes
19%
$2,052
Home Insurance
9%
$979
HOA
0%
$0
Property Management
15%
$1,629
CapEx
4%
$434
Vacancy
0%
$0
Maintenance
4%
$434
Other
25%
$2,716