Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.81% first-year return on $658k initial cash invested.
-32.81%
Cash On Cash
-0.99%
Cap Rate
-0.17
DSCR
$5,495
Rent
-$17,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3046k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$658k
Downpayment
20%
$609k
Closing costs
1%
$30,459
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,495
Total Expenses
$23,477
Mortgage P&I
277%
$15,239
Property Taxes
50%
$2,722
Home Insurance
21%
$1,138
HOA
32%
$1,740
Property Management
15%
$824
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,374