Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.68% first-year return on $620k initial cash invested.
-21.68%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$12,162
Rent
-$11,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2868k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$620k
Downpayment
20%
$574k
Closing costs
1%
$28,682
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,162
Total Expenses
$23,367
Mortgage P&I
118%
$14,357
Property Taxes
17%
$2,126
Home Insurance
9%
$1,048
HOA
0%
$0
Property Management
15%
$1,824
CapEx
4%
$486
Vacancy
0%
$0
Maintenance
4%
$486
Other
25%
$3,040