Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.72% first-year return on $518k initial cash invested.
-19.72%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$9,664
Rent
-$8,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$518k
Downpayment
20%
$476k
Closing costs
1%
$23,801
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,664
Total Expenses
$18,175
Mortgage P&I
123%
$11,884
Property Taxes
8%
$778
Home Insurance
9%
$873
HOA
0%
$0
Property Management
15%
$1,450
CapEx
4%
$387
Vacancy
0%
$0
Maintenance
4%
$387
Other
25%
$2,416