Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.22% first-year return on $669k initial cash invested.
-27.22%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$4,440
Rent
-$15,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3102k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$669k
Downpayment
20%
$620k
Closing costs
1%
$31,021
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,440
Total Expenses
$19,623
Mortgage P&I
345%
$15,325
Property Taxes
23%
$1,028
Home Insurance
26%
$1,138
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,110