Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.88% first-year return on $1541k initial cash invested.
-29.88%
Cash On Cash
-0.39%
Cap Rate
-0.07
DSCR
$2,291
Rent
-$38,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$7250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1541k
Downpayment
20%
$1450k
Closing costs
1%
$72,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$2,291
Total Expenses
$40,651
Mortgage P&I
1567%
$35,889
Property Taxes
49%
$1,123
Home Insurance
111%
$2,538
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$573