Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.46% first-year return on $610k initial cash invested.
-29.46%
Cash On Cash
-0.19%
Cap Rate
-0.03
DSCR
$4,463
Rent
-$14,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2761k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$610k
Downpayment
20%
$552k
Closing costs
1%
$27,612
Rehab
0%
$0
Furnishing
1%
$30,000
Cashflow
Total Income
$4,463
Total Expenses
$19,436
Mortgage P&I
322%
$14,358
Property Taxes
43%
$1,937
Home Insurance
22%
$998
HOA
0%
$0
Property Management
15%
$669
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,116