Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.35% first-year return on $533k initial cash invested.
-22.35%
Cash On Cash
1.28%
Cap Rate
0.22
DSCR
$10,363
Rent
-$9,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$533k
Downpayment
20%
$490k
Closing costs
1%
$24,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,363
Total Expenses
$20,281
Mortgage P&I
117%
$12,120
Property Taxes
22%
$2,328
Home Insurance
8%
$858
HOA
0%
$0
Property Management
15%
$1,554
CapEx
4%
$415
Vacancy
0%
$0
Maintenance
4%
$415
Other
25%
$2,591