Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.88% first-year return on $392k initial cash invested.
-26.88%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$1,821
Rent
-$8,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1780k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$392k
Downpayment
20%
$356k
Closing costs
1%
$17,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,821
Total Expenses
$10,597
Mortgage P&I
483%
$8,799
Property Taxes
17%
$301
Home Insurance
34%
$623
HOA
0%
$0
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$455