Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.19% first-year return on $422k initial cash invested.
-29.19%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$3,874
Rent
-$10,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1926k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$422k
Downpayment
20%
$385k
Closing costs
1%
$19,261
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,874
Total Expenses
$14,152
Mortgage P&I
257%
$9,951
Property Taxes
37%
$1,414
Home Insurance
24%
$928
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968