Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.44% first-year return on $495k initial cash invested.
-23.44%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$8,915
Rent
-$9,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$495k
Downpayment
20%
$454k
Closing costs
1%
$22,701
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,915
Total Expenses
$18,577
Mortgage P&I
127%
$11,307
Property Taxes
25%
$2,187
Home Insurance
9%
$803
HOA
0%
$0
Property Management
15%
$1,337
CapEx
4%
$357
Vacancy
0%
$0
Maintenance
4%
$357
Other
25%
$2,229