Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.44% first-year return on $463k initial cash invested.
-26.44%
Cash On Cash
0.21%
Cap Rate
0.04
DSCR
$3,731
Rent
-$10,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2120k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$463k
Downpayment
20%
$424k
Closing costs
1%
$21,195
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,731
Total Expenses
$13,935
Mortgage P&I
280%
$10,428
Property Taxes
26%
$964
Home Insurance
20%
$752
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$933