Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.09% first-year return on $656k initial cash invested.
-28.09%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$6,538
Rent
-$15,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3008k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$656k
Downpayment
20%
$602k
Closing costs
1%
$30,082
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,538
Total Expenses
$21,888
Mortgage P&I
236%
$15,430
Property Taxes
28%
$1,816
Home Insurance
16%
$1,048
HOA
7%
$455
Property Management
15%
$981
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,634