Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.41% first-year return on $469k initial cash invested.
-27.41%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$4,883
Rent
-$10,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2148k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$469k
Downpayment
20%
$430k
Closing costs
1%
$21,480
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,883
Total Expenses
$15,597
Mortgage P&I
218%
$10,638
Property Taxes
38%
$1,864
Home Insurance
15%
$752
HOA
0%
$0
Property Management
15%
$732
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,221