Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.86% first-year return on $479k initial cash invested.
-26.86%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$8,708
Rent
-$10,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2195k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$479k
Downpayment
20%
$439k
Closing costs
1%
$21,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,708
Total Expenses
$19,430
Mortgage P&I
127%
$11,099
Property Taxes
39%
$3,384
Home Insurance
9%
$768
HOA
0%
$0
Property Management
15%
$1,306
CapEx
4%
$348
Vacancy
0%
$0
Maintenance
4%
$348
Other
25%
$2,177