Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.67% first-year return on $930k initial cash invested.
-33.67%
Cash On Cash
-1.04%
Cap Rate
-0.17
DSCR
$8,509
Rent
-$26,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4342k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$930k
Downpayment
20%
$868k
Closing costs
1%
$43,418
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$8,509
Total Expenses
$34,598
Mortgage P&I
259%
$22,002
Property Taxes
82%
$6,938
Home Insurance
19%
$1,575
HOA
0%
$0
Property Management
15%
$1,276
CapEx
4%
$340
Vacancy
0%
$0
Maintenance
4%
$340
Other
25%
$2,127