Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.61% first-year return on $592k initial cash invested.
-20.61%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$10,016
Rent
-$10,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2735k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$592k
Downpayment
20%
$547k
Closing costs
1%
$27,350
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,016
Total Expenses
$20,191
Mortgage P&I
136%
$13,622
Property Taxes
7%
$746
Home Insurance
10%
$1,015
HOA
0%
$0
Property Management
15%
$1,502
CapEx
4%
$401
Vacancy
0%
$0
Maintenance
4%
$401
Other
25%
$2,504