Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.17% first-year return on $427k initial cash invested.
-29.17%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$7,048
Rent
-$10,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1949k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$427k
Downpayment
20%
$390k
Closing costs
1%
$19,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,048
Total Expenses
$17,436
Mortgage P&I
147%
$10,366
Property Taxes
43%
$3,005
Home Insurance
10%
$682
HOA
0%
$0
Property Management
15%
$1,057
CapEx
4%
$282
Vacancy
0%
$0
Maintenance
4%
$282
Other
25%
$1,762