Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.38% first-year return on $472k initial cash invested.
-21.38%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$7,622
Rent
-$8,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2164k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$472k
Downpayment
20%
$433k
Closing costs
1%
$21,635
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,622
Total Expenses
$16,039
Mortgage P&I
140%
$10,700
Property Taxes
12%
$892
Home Insurance
10%
$788
HOA
0%
$0
Property Management
15%
$1,143
CapEx
4%
$305
Vacancy
0%
$0
Maintenance
4%
$305
Other
25%
$1,906