Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.82% first-year return on $585k initial cash invested.
-26.82%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$4,894
Rent
-$13,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2700k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$585k
Downpayment
20%
$540k
Closing costs
1%
$27,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,894
Total Expenses
$17,969
Mortgage P&I
277%
$13,565
Property Taxes
23%
$1,109
Home Insurance
19%
$945
HOA
0%
$0
Property Management
15%
$734
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,224