Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.53% first-year return on $476k initial cash invested.
-26.53%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$5,061
Rent
-$10,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2182k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$476k
Downpayment
20%
$436k
Closing costs
1%
$21,819
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,061
Total Expenses
$15,589
Mortgage P&I
214%
$10,849
Property Taxes
30%
$1,524
Home Insurance
16%
$788
HOA
0%
$0
Property Management
15%
$759
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,265