Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.75% first-year return on $435k initial cash invested.
-24.75%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$3,500
Rent
-$8,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1988k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$435k
Downpayment
20%
$398k
Closing costs
1%
$19,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,500
Total Expenses
$12,483
Mortgage P&I
278%
$9,738
Property Taxes
3%
$92
Home Insurance
20%
$696
HOA
8%
$277
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$875