Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.06% first-year return on $573k initial cash invested.
-25.06%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$3,433
Rent
-$11,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2730k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$573k
Downpayment
20%
$546k
Closing costs
1%
$27,300
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,433
Total Expenses
$15,406
Mortgage P&I
400%
$13,720
Property Taxes
1%
$34
Home Insurance
0%
$5
HOA
0%
$0
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858