Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.51% first-year return on $506k initial cash invested.
-24.51%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$6,310
Rent
-$10,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2322k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$506k
Downpayment
20%
$464k
Closing costs
1%
$23,223
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,310
Total Expenses
$16,637
Mortgage P&I
183%
$11,567
Property Taxes
21%
$1,344
Home Insurance
11%
$698
HOA
0%
$0
Property Management
15%
$946
CapEx
4%
$252
Vacancy
0%
$0
Maintenance
4%
$252
Other
25%
$1,578