Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.77% first-year return on $486k initial cash invested.
-23.77%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$6,587
Rent
-$9,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2228k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$486k
Downpayment
20%
$446k
Closing costs
1%
$22,275
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,587
Total Expenses
$16,208
Mortgage P&I
169%
$11,117
Property Taxes
17%
$1,125
Home Insurance
12%
$805
HOA
0%
$0
Property Management
15%
$988
CapEx
4%
$263
Vacancy
0%
$0
Maintenance
4%
$263
Other
25%
$1,647