Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.78% first-year return on $467k initial cash invested.
-22.78%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$7,774
Rent
-$8,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2137k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$467k
Downpayment
20%
$427k
Closing costs
1%
$21,373
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,774
Total Expenses
$16,637
Mortgage P&I
137%
$10,667
Property Taxes
19%
$1,470
Home Insurance
10%
$768
HOA
0%
$0
Property Management
15%
$1,166
CapEx
4%
$311
Vacancy
0%
$0
Maintenance
4%
$311
Other
25%
$1,944