Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.31% first-year return on $451k initial cash invested.
-26.31%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$6,049
Rent
-$9,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2061k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$451k
Downpayment
20%
$412k
Closing costs
1%
$20,609
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,049
Total Expenses
$15,932
Mortgage P&I
173%
$10,470
Property Taxes
30%
$1,831
Home Insurance
12%
$728
HOA
0%
$0
Property Management
15%
$907
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,512