Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.01% first-year return on $433k initial cash invested.
-29.01%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$6,433
Rent
-$10,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1975k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$433k
Downpayment
20%
$395k
Closing costs
1%
$19,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,433
Total Expenses
$16,896
Mortgage P&I
157%
$10,073
Property Taxes
47%
$3,045
Home Insurance
11%
$691
HOA
0%
$0
Property Management
15%
$965
CapEx
4%
$257
Vacancy
0%
$0
Maintenance
4%
$257
Other
25%
$1,608