Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.99% first-year return on $461k initial cash invested.
-23.99%
Cash On Cash
0.94%
Cap Rate
0.16
DSCR
$6,797
Rent
-$9,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2111k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$461k
Downpayment
20%
$422k
Closing costs
1%
$21,107
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,797
Total Expenses
$16,019
Mortgage P&I
156%
$10,604
Property Taxes
15%
$986
Home Insurance
12%
$836
HOA
5%
$330
Property Management
15%
$1,020
CapEx
4%
$272
Vacancy
0%
$0
Maintenance
4%
$272
Other
25%
$1,699