Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.73% first-year return on $522k initial cash invested.
-16.73%
Cash On Cash
2.48%
Cap Rate
0.42
DSCR
$12,284
Rent
-$7,276
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
$12,284
Total Expenses
$19,560
Mortgage P&I
96%
$11,751
Property Taxes
9%
$1,073
Home Insurance
7%
$840
HOA
0%
$0
Property Management
15%
$1,843
CapEx
4%
$491
Vacancy
0%
$0
Maintenance
4%
$491
Other
25%
$3,071