Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.25% first-year return on $676k initial cash invested.
-28.25%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$11,308
Rent
-$15,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3134k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$676k
Downpayment
20%
$627k
Closing costs
1%
$31,337
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,308
Total Expenses
$27,224
Mortgage P&I
139%
$15,744
Property Taxes
44%
$4,933
Home Insurance
10%
$1,120
HOA
0%
$0
Property Management
15%
$1,696
CapEx
4%
$452
Vacancy
0%
$0
Maintenance
4%
$452
Other
25%
$2,827