Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.67% first-year return on $480k initial cash invested.
-25.67%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$4,363
Rent
-$10,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2199k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$480k
Downpayment
20%
$440k
Closing costs
1%
$21,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,363
Total Expenses
$14,625
Mortgage P&I
249%
$10,865
Property Taxes
19%
$843
Home Insurance
18%
$770
HOA
1%
$52
Property Management
15%
$654
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,091