Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.83% first-year return on $432k initial cash invested.
-22.83%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$6,499
Rent
-$8,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1972k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$432k
Downpayment
20%
$394k
Closing costs
1%
$19,721
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,499
Total Expenses
$14,721
Mortgage P&I
151%
$9,799
Property Taxes
17%
$1,104
Home Insurance
11%
$698
HOA
0%
$0
Property Management
15%
$975
CapEx
4%
$260
Vacancy
0%
$0
Maintenance
4%
$260
Other
25%
$1,625