Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.65% first-year return on $607k initial cash invested.
-29.65%
Cash On Cash
-0.26%
Cap Rate
-0.04
DSCR
$7,415
Rent
-$15,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2806k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$607k
Downpayment
20%
$561k
Closing costs
1%
$28,057
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,415
Total Expenses
$22,418
Mortgage P&I
190%
$14,105
Property Taxes
50%
$3,705
Home Insurance
14%
$1,048
HOA
0%
$0
Property Management
15%
$1,112
CapEx
4%
$297
Vacancy
0%
$0
Maintenance
4%
$297
Other
25%
$1,854