Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.38% first-year return on $492k initial cash invested.
-21.38%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$10,258
Rent
-$8,769
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
$10,258
Total Expenses
$19,027
Mortgage P&I
108%
$11,060
Property Taxes
20%
$2,064
Home Insurance
10%
$980
HOA
0%
$0
Property Management
15%
$1,539
CapEx
4%
$410
Vacancy
0%
$0
Maintenance
4%
$410
Other
25%
$2,564