Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.79% first-year return on $671k initial cash invested.
-27.79%
Cash On Cash
0%
Cap Rate
0
DSCR
$5,442
Rent
-$15,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3110k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$671k
Downpayment
20%
$622k
Closing costs
1%
$31,095
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,442
Total Expenses
$20,983
Mortgage P&I
282%
$15,331
Property Taxes
33%
$1,770
Home Insurance
21%
$1,146
HOA
2%
$124
Property Management
15%
$816
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,360