Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.03% first-year return on $751k initial cash invested.
-18.03%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$14,414
Rent
-$11,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3490k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$751k
Downpayment
20%
$698k
Closing costs
1%
$34,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$14,414
Total Expenses
$25,695
Mortgage P&I
120%
$17,355
Property Taxes
1%
$198
Home Insurance
8%
$1,222
HOA
0%
$0
Property Management
15%
$2,162
CapEx
4%
$577
Vacancy
0%
$0
Maintenance
4%
$577
Other
25%
$3,604