Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.23% first-year return on $747k initial cash invested.
-21.23%
Cash On Cash
1.75%
Cap Rate
0.28
DSCR
$12,297
Rent
-$13,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3470k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$747k
Downpayment
20%
$694k
Closing costs
1%
$34,702
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,297
Total Expenses
$25,511
Mortgage P&I
145%
$17,776
Property Taxes
5%
$574
Home Insurance
10%
$1,258
HOA
0%
$0
Property Management
15%
$1,845
CapEx
4%
$492
Vacancy
0%
$0
Maintenance
4%
$492
Other
25%
$3,074