Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.08% first-year return on $437k initial cash invested.
-24.08%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$5,871
Rent
-$8,778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1998k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$437k
Downpayment
20%
$400k
Closing costs
1%
$19,975
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,871
Total Expenses
$14,649
Mortgage P&I
168%
$9,839
Property Taxes
22%
$1,292
Home Insurance
12%
$699
HOA
0%
$0
Property Management
15%
$881
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,468