Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.73% first-year return on $384k initial cash invested.
-22.73%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$7,183
Rent
-$7,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1744k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$349k
Closing costs
1%
$17,438
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,183
Total Expenses
$14,460
Mortgage P&I
122%
$8,761
Property Taxes
20%
$1,414
Home Insurance
12%
$838
HOA
0%
$0
Property Management
15%
$1,077
CapEx
4%
$287
Vacancy
0%
$0
Maintenance
4%
$287
Other
25%
$1,796