Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.78% first-year return on $482k initial cash invested.
-27.78%
Cash On Cash
0.03%
Cap Rate
0.01
DSCR
$3,998
Rent
-$11,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2211k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$482k
Downpayment
20%
$442k
Closing costs
1%
$22,113
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,998
Total Expenses
$15,166
Mortgage P&I
277%
$11,069
Property Taxes
35%
$1,390
Home Insurance
20%
$787
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000