Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.7% first-year return on $384k initial cash invested.
-25.7%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$4,536
Rent
-$8,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1743k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$349k
Closing costs
1%
$17,425
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,536
Total Expenses
$12,758
Mortgage P&I
189%
$8,591
Property Taxes
30%
$1,363
Home Insurance
14%
$628
HOA
0%
$0
Property Management
15%
$680
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,134