Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.2% first-year return on $436k initial cash invested.
-21.2%
Cash On Cash
1.45%
Cap Rate
0.25
DSCR
$7,315
Rent
-$7,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1988k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$436k
Downpayment
20%
$398k
Closing costs
1%
$19,883
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,315
Total Expenses
$15,010
Mortgage P&I
134%
$9,807
Property Taxes
12%
$870
Home Insurance
11%
$821
HOA
0%
$0
Property Management
15%
$1,097
CapEx
4%
$293
Vacancy
0%
$0
Maintenance
4%
$293
Other
25%
$1,829