Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.35% first-year return on $703k initial cash invested.
-28.35%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$5,804
Rent
-$16,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3263k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$703k
Downpayment
20%
$653k
Closing costs
1%
$32,633
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,804
Total Expenses
$22,419
Mortgage P&I
278%
$16,161
Property Taxes
40%
$2,300
Home Insurance
20%
$1,172
HOA
0%
$0
Property Management
15%
$871
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,451