Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.49% first-year return on $452k initial cash invested.
-33.49%
Cash On Cash
-0.99%
Cap Rate
-0.16
DSCR
$8,374
Rent
-$12,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2040k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$452k
Downpayment
20%
$408k
Closing costs
1%
$20,398
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$8,374
Total Expenses
$21,000
Mortgage P&I
127%
$10,607
Property Taxes
35%
$2,945
Home Insurance
13%
$1,048
HOA
28%
$2,380
Property Management
15%
$1,256
CapEx
4%
$335
Vacancy
0%
$0
Maintenance
4%
$335
Other
25%
$2,094