Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.31% first-year return on $411k initial cash invested.
-24.31%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$5,452
Rent
-$8,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1874k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$411k
Downpayment
20%
$375k
Closing costs
1%
$18,735
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,452
Total Expenses
$13,786
Mortgage P&I
173%
$9,406
Property Taxes
20%
$1,064
Home Insurance
13%
$699
HOA
0%
$0
Property Management
15%
$818
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,363