Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.02% first-year return on $396k initial cash invested.
-22.02%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$6,615
Rent
-$7,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1798k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$17,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,615
Total Expenses
$13,874
Mortgage P&I
135%
$8,940
Property Taxes
17%
$1,121
Home Insurance
10%
$629
HOA
0%
$8
Property Management
15%
$992
CapEx
4%
$265
Vacancy
0%
$0
Maintenance
4%
$265
Other
25%
$1,654