Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.67% first-year return on $458k initial cash invested.
-29.67%
Cash On Cash
-0.46%
Cap Rate
-0.08
DSCR
$3,668
Rent
-$11,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2095k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$458k
Downpayment
20%
$419k
Closing costs
1%
$20,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,668
Total Expenses
$14,991
Mortgage P&I
283%
$10,365
Property Taxes
40%
$1,450
Home Insurance
20%
$733
HOA
19%
$682
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$917