Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.77% first-year return on $1894k initial cash invested.
-29.77%
Cash On Cash
-0.35%
Cap Rate
-0.06
DSCR
$1,710
Rent
-$46,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$8932k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1894k
Downpayment
20%
$1786k
Closing costs
1%
$89,320
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$1,710
Total Expenses
$48,684
Mortgage P&I
2590%
$44,285
Property Taxes
26%
$453
Home Insurance
183%
$3,126
HOA
0%
$0
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$428