Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.21% first-year return on $501k initial cash invested.
-27.21%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$2,449
Rent
-$11,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$501k
Downpayment
20%
$460k
Closing costs
1%
$23,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,449
Total Expenses
$13,810
Mortgage P&I
465%
$11,386
Property Taxes
18%
$444
Home Insurance
33%
$805
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612