Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.34% first-year return on $512k initial cash invested.
-22.34%
Cash On Cash
1.37%
Cap Rate
0.22
DSCR
$8,457
Rent
-$9,535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2324k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$512k
Downpayment
20%
$465k
Closing costs
1%
$23,244
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$8,457
Total Expenses
$17,992
Mortgage P&I
140%
$11,855
Property Taxes
15%
$1,242
Home Insurance
10%
$836
HOA
0%
$0
Property Management
15%
$1,269
CapEx
4%
$338
Vacancy
0%
$0
Maintenance
4%
$338
Other
25%
$2,114