Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.97% first-year return on $445k initial cash invested.
-24.97%
Cash On Cash
0.64%
Cap Rate
0.1
DSCR
$6,589
Rent
-$9,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1975k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$445k
Downpayment
20%
$395k
Closing costs
1%
$19,750
Rehab
0%
$0
Furnishing
2%
$30,000
Cashflow
Total Income
$6,589
Total Expenses
$15,844
Mortgage P&I
152%
$10,043
Property Taxes
26%
$1,745
Home Insurance
10%
$691
HOA
3%
$202
Property Management
15%
$988
CapEx
4%
$264
Vacancy
0%
$0
Maintenance
4%
$264
Other
25%
$1,647