Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.33% first-year return on $492k initial cash invested.
-21.33%
Cash On Cash
1.45%
Cap Rate
0.25
DSCR
$10,302
Rent
-$8,747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2258k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$492k
Downpayment
20%
$452k
Closing costs
1%
$22,580
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,302
Total Expenses
$19,049
Mortgage P&I
107%
$11,060
Property Taxes
20%
$2,064
Home Insurance
10%
$980
HOA
0%
$0
Property Management
15%
$1,545
CapEx
4%
$412
Vacancy
0%
$0
Maintenance
4%
$412
Other
25%
$2,576