Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.21% first-year return on $470k initial cash invested.
-25.21%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$3,610
Rent
-$9,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$470k
Downpayment
20%
$430k
Closing costs
1%
$21,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,610
Total Expenses
$13,473
Mortgage P&I
300%
$10,822
Property Taxes
5%
$167
Home Insurance
21%
$752
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$902