Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.66% first-year return on $408k initial cash invested.
-19.66%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$8,677
Rent
-$6,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1856k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$371k
Closing costs
1%
$18,564
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,677
Total Expenses
$15,360
Mortgage P&I
105%
$9,093
Property Taxes
17%
$1,441
Home Insurance
8%
$661
HOA
0%
$0
Property Management
15%
$1,302
CapEx
4%
$347
Vacancy
0%
$0
Maintenance
4%
$347
Other
25%
$2,169