Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.58% first-year return on $690k initial cash invested.
-27.58%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$6,070
Rent
-$15,860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3200k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$690k
Downpayment
20%
$640k
Closing costs
1%
$32,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,070
Total Expenses
$21,930
Mortgage P&I
263%
$15,971
Property Taxes
29%
$1,758
Home Insurance
18%
$1,120
HOA
3%
$167
Property Management
15%
$910
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,518