Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.31% first-year return on $522k initial cash invested.
-17.31%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$11,800
Rent
-$7,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2399k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$522k
Downpayment
20%
$480k
Closing costs
1%
$23,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,800
Total Expenses
$19,328
Mortgage P&I
100%
$11,751
Property Taxes
9%
$1,073
Home Insurance
7%
$840
HOA
0%
$0
Property Management
15%
$1,770
CapEx
4%
$472
Vacancy
0%
$0
Maintenance
4%
$472
Other
25%
$2,950