Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.38% first-year return on $860k initial cash invested.
-26.38%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$9,366
Rent
-$18,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4011k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$860k
Downpayment
20%
$802k
Closing costs
1%
$40,111
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$9,366
Total Expenses
$28,280
Mortgage P&I
214%
$20,076
Property Taxes
24%
$2,263
Home Insurance
15%
$1,444
HOA
0%
$0
Property Management
15%
$1,405
CapEx
4%
$375
Vacancy
0%
$0
Maintenance
4%
$375
Other
25%
$2,342