Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.03% first-year return on $450k initial cash invested.
-27.03%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$2,309
Rent
-$10,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2055k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$450k
Downpayment
20%
$411k
Closing costs
1%
$20,548
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,309
Total Expenses
$12,433
Mortgage P&I
443%
$10,229
Property Taxes
14%
$329
Home Insurance
33%
$768
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577