Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.87% first-year return on $412k initial cash invested.
-26.87%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$3,776
Rent
-$9,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1878k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$412k
Downpayment
20%
$376k
Closing costs
1%
$18,780
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,776
Total Expenses
$13,011
Mortgage P&I
243%
$9,177
Property Taxes
33%
$1,228
Home Insurance
18%
$688
HOA
3%
$106
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$944