Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.05% first-year return on $655k initial cash invested.
-29.05%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$11,287
Rent
-$15,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3031k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$655k
Downpayment
20%
$606k
Closing costs
1%
$30,312
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,287
Total Expenses
$27,132
Mortgage P&I
138%
$15,567
Property Taxes
44%
$5,010
Home Insurance
10%
$1,138
HOA
0%
$0
Property Management
15%
$1,693
CapEx
4%
$451
Vacancy
0%
$0
Maintenance
4%
$451
Other
25%
$2,822