Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.67% first-year return on $582k initial cash invested.
-30.67%
Cash On Cash
-0.61%
Cap Rate
-0.1
DSCR
$4,123
Rent
-$14,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2688k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$582k
Downpayment
20%
$538k
Closing costs
1%
$26,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,123
Total Expenses
$19,010
Mortgage P&I
324%
$13,357
Property Taxes
66%
$2,733
Home Insurance
23%
$941
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,031