Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.2% first-year return on $607k initial cash invested.
-30.2%
Cash On Cash
-0.39%
Cap Rate
-0.06
DSCR
$6,876
Rent
-$15,282
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
$6,876
Total Expenses
$22,158
Mortgage P&I
205%
$14,105
Property Taxes
54%
$3,705
Home Insurance
15%
$1,048
HOA
0%
$0
Property Management
15%
$1,031
CapEx
4%
$275
Vacancy
0%
$0
Maintenance
4%
$275
Other
25%
$1,719