Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.37% first-year return on $839k initial cash invested.
-26.37%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$6,062
Rent
-$18,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$839k
Downpayment
20%
$770k
Closing costs
1%
$38,500
Rehab
0%
$0
Furnishing
1%
$30,000
Cashflow
Total Income
$6,062
Total Expenses
$24,487
Mortgage P&I
320%
$19,417
Property Taxes
13%
$813
Home Insurance
22%
$1,348
HOA
0%
$0
Property Management
15%
$909
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,516