Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.07% first-year return on $450k initial cash invested.
-29.07%
Cash On Cash
-0.04%
Cap Rate
-0.01
DSCR
$5,236
Rent
-$10,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2059k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$450k
Downpayment
20%
$412k
Closing costs
1%
$20,592
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,236
Total Expenses
$16,149
Mortgage P&I
203%
$10,638
Property Taxes
38%
$1,982
Home Insurance
13%
$682
HOA
6%
$335
Property Management
15%
$785
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,309