Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.09% first-year return on $1743k initial cash invested.
-32.09%
Cash On Cash
-0.76%
Cap Rate
-0.13
DSCR
$4,850
Rent
-$46,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$8215k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1743k
Downpayment
20%
$1643k
Closing costs
1%
$82,154
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$4,850
Total Expenses
$51,463
Mortgage P&I
849%
$41,183
Property Taxes
103%
$4,997
Home Insurance
60%
$2,903
HOA
1%
$52
Property Management
15%
$728
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,212