Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.99% first-year return on $629k initial cash invested.
-27.99%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$4,696
Rent
-$14,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2910k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$629k
Downpayment
20%
$582k
Closing costs
1%
$29,097
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,696
Total Expenses
$19,368
Mortgage P&I
306%
$14,367
Property Taxes
33%
$1,564
Home Insurance
25%
$1,183
HOA
0%
$0
Property Management
15%
$704
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,174