Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.84% first-year return on $596k initial cash invested.
-23.84%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$6,986
Rent
-$11,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$596k
Downpayment
20%
$550k
Closing costs
1%
$27,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,986
Total Expenses
$18,818
Mortgage P&I
198%
$13,816
Property Taxes
10%
$688
Home Insurance
14%
$962
HOA
0%
$0
Property Management
15%
$1,048
CapEx
4%
$279
Vacancy
0%
$0
Maintenance
4%
$279
Other
25%
$1,746