Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.04% first-year return on $802k initial cash invested.
-25.04%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$7,664
Rent
-$16,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3734k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$802k
Downpayment
20%
$747k
Closing costs
1%
$37,341
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$7,664
Total Expenses
$24,404
Mortgage P&I
240%
$18,411
Property Taxes
16%
$1,261
Home Insurance
13%
$989
HOA
1%
$63
Property Management
15%
$1,150
CapEx
4%
$307
Vacancy
0%
$0
Maintenance
4%
$307
Other
25%
$1,916