Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.11% first-year return on $494k initial cash invested.
-25.11%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$6,469
Rent
-$10,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$494k
Downpayment
20%
$453k
Closing costs
1%
$22,647
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,469
Total Expenses
$16,798
Mortgage P&I
173%
$11,166
Property Taxes
28%
$1,828
Home Insurance
11%
$699
HOA
0%
$0
Property Management
15%
$970
CapEx
4%
$259
Vacancy
0%
$0
Maintenance
4%
$259
Other
25%
$1,617