Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.79% first-year return on $455k initial cash invested.
-9.79%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$17,160
Rent
-$3,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$455k
Downpayment
20%
$399k
Closing costs
1%
$19,950
Rehab
0%
$0
Furnishing
2%
$36,000
Cashflow
Total Income
$17,160
Total Expenses
$20,872
Mortgage P&I
57%
$9,840
Property Taxes
12%
$2,098
Home Insurance
4%
$698
HOA
0%
$0
Property Management
15%
$2,574
CapEx
4%
$686
Vacancy
0%
$0
Maintenance
4%
$686
Other
25%
$4,290