Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.86% first-year return on $464k initial cash invested.
-27.86%
Cash On Cash
-0.15%
Cap Rate
-0.03
DSCR
$2,700
Rent
-$10,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2124k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$464k
Downpayment
20%
$425k
Closing costs
1%
$21,236
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,700
Total Expenses
$13,471
Mortgage P&I
385%
$10,390
Property Taxes
31%
$830
Home Insurance
29%
$788
HOA
6%
$167
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$675