Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.5% first-year return on $495k initial cash invested.
-26.5%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$5,701
Rent
-$10,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2272k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$495k
Downpayment
20%
$454k
Closing costs
1%
$22,721
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,701
Total Expenses
$16,637
Mortgage P&I
196%
$11,191
Property Taxes
33%
$1,906
Home Insurance
14%
$804
HOA
0%
$0
Property Management
15%
$855
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,425