Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.26% first-year return on $675k initial cash invested.
-27.26%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$6,084
Rent
-$15,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3127k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$675k
Downpayment
20%
$625k
Closing costs
1%
$31,272
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,084
Total Expenses
$21,410
Mortgage P&I
257%
$15,654
Property Taxes
33%
$1,978
Home Insurance
14%
$858
HOA
0%
$0
Property Management
15%
$913
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,521