Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.98% first-year return on $498k initial cash invested.
-29.98%
Cash On Cash
-0.42%
Cap Rate
-0.07
DSCR
$4,214
Rent
-$12,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2285k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$498k
Downpayment
20%
$457k
Closing costs
1%
$22,854
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,214
Total Expenses
$16,653
Mortgage P&I
272%
$11,469
Property Taxes
56%
$2,355
Home Insurance
19%
$805
HOA
0%
$0
Property Management
15%
$632
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,054