Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.1% first-year return on $616k initial cash invested.
-28.1%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$6,500
Rent
-$14,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2793k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$616k
Downpayment
20%
$559k
Closing costs
1%
$27,926
Rehab
0%
$0
Furnishing
1%
$30,000
Cashflow
Total Income
$6,500
Total Expenses
$20,933
Mortgage P&I
219%
$14,255
Property Taxes
39%
$2,526
Home Insurance
16%
$1,032
HOA
0%
$0
Property Management
15%
$975
CapEx
4%
$260
Vacancy
0%
$0
Maintenance
4%
$260
Other
25%
$1,625