Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.17% first-year return on $479k initial cash invested.
-20.17%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$10,049
Rent
-$8,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2196k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$479k
Downpayment
20%
$439k
Closing costs
1%
$21,956
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,049
Total Expenses
$18,102
Mortgage P&I
110%
$11,066
Property Taxes
11%
$1,154
Home Insurance
8%
$803
HOA
3%
$256
Property Management
15%
$1,507
CapEx
4%
$402
Vacancy
0%
$0
Maintenance
4%
$402
Other
25%
$2,512