Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.92% first-year return on $482k initial cash invested.
-27.92%
Cash On Cash
0%
Cap Rate
0
DSCR
$3,888
Rent
-$11,225
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
$3,888
Total Expenses
$15,113
Mortgage P&I
285%
$11,069
Property Taxes
36%
$1,390
Home Insurance
20%
$787
HOA
0%
$0
Property Management
15%
$583
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$972