Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.13% first-year return on $381k initial cash invested.
-24.13%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$5,187
Rent
-$7,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1729k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$381k
Downpayment
20%
$346k
Closing costs
1%
$17,289
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,187
Total Expenses
$12,851
Mortgage P&I
167%
$8,667
Property Taxes
21%
$1,083
Home Insurance
12%
$612
HOA
0%
$0
Property Management
15%
$778
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,297