Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.07% first-year return on $491k initial cash invested.
-28.07%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$4,949
Rent
-$11,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2253k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$491k
Downpayment
20%
$451k
Closing costs
1%
$22,525
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,949
Total Expenses
$16,436
Mortgage P&I
225%
$11,137
Property Taxes
22%
$1,104
Home Insurance
17%
$840
HOA
20%
$980
Property Management
15%
$742
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,237