Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.77% first-year return on $763k initial cash invested.
-20.77%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$11,823
Rent
-$13,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3547k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$763k
Downpayment
20%
$709k
Closing costs
1%
$35,473
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,823
Total Expenses
$25,029
Mortgage P&I
150%
$17,762
Property Taxes
0%
$30
Home Insurance
11%
$1,312
HOA
2%
$250
Property Management
15%
$1,773
CapEx
4%
$473
Vacancy
0%
$0
Maintenance
4%
$473
Other
25%
$2,956