Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.12% first-year return on $596k initial cash invested.
-27.12%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$2,703
Rent
-$13,459
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
6.1%
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
$2,703
Total Expenses
$16,162
Mortgage P&I
495%
$13,393
Property Taxes
19%
$510
Home Insurance
36%
$962
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676