Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.27% first-year return on $479k initial cash invested.
-23.27%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$10,820
Rent
-$9,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2195k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$479k
Downpayment
20%
$439k
Closing costs
1%
$21,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,820
Total Expenses
$20,108
Mortgage P&I
100%
$10,860
Property Taxes
7%
$786
Home Insurance
7%
$768
HOA
23%
$2,500
Property Management
15%
$1,623
CapEx
4%
$433
Vacancy
0%
$0
Maintenance
4%
$433
Other
25%
$2,705