Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.22% first-year return on $441k initial cash invested.
-23.22%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$6,344
Rent
-$8,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2012k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$441k
Downpayment
20%
$402k
Closing costs
1%
$20,124
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,344
Total Expenses
$14,868
Mortgage P&I
161%
$10,184
Property Taxes
14%
$903
Home Insurance
12%
$735
HOA
0%
$0
Property Management
15%
$952
CapEx
4%
$254
Vacancy
0%
$0
Maintenance
4%
$254
Other
25%
$1,586