Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.15% first-year return on $443k initial cash invested.
-17.15%
Cash On Cash
2.54%
Cap Rate
0.41
DSCR
$11,491
Rent
-$6,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1966k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$443k
Downpayment
20%
$393k
Closing costs
1%
$19,658
Rehab
0%
$0
Furnishing
2%
$30,000
Cashflow
Total Income
$11,491
Total Expenses
$17,818
Mortgage P&I
87%
$10,020
Property Taxes
11%
$1,270
Home Insurance
6%
$744
HOA
2%
$267
Property Management
15%
$1,724
CapEx
4%
$460
Vacancy
0%
$0
Maintenance
4%
$460
Other
25%
$2,873