Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.25% first-year return on $940k initial cash invested.
-27.25%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$8,390
Rent
-$21,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4390k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$940k
Downpayment
20%
$878k
Closing costs
1%
$43,900
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$8,390
Total Expenses
$29,733
Mortgage P&I
265%
$22,268
Property Taxes
23%
$1,901
Home Insurance
18%
$1,536
HOA
0%
$0
Property Management
15%
$1,258
CapEx
4%
$336
Vacancy
0%
$0
Maintenance
4%
$336
Other
25%
$2,098