Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.79% first-year return on $1554k initial cash invested.
-29.79%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$14,320
Rent
-$38,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$7255k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$1554k
Downpayment
20%
$1451k
Closing costs
1%
$72,553
Rehab
0%
$0
Furnishing
0%
$30,000
Cashflow
Total Income
$14,320
Total Expenses
$52,882
Mortgage P&I
260%
$37,165
Property Taxes
42%
$6,043
Home Insurance
20%
$2,800
HOA
0%
$0
Property Management
15%
$2,148
CapEx
4%
$573
Vacancy
0%
$0
Maintenance
4%
$573
Other
25%
$3,580