Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.88% first-year return on $417k initial cash invested.
-22.88%
Cash On Cash
0.9%
Cap Rate
0.16
DSCR
$6,285
Rent
-$7,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1898k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$18,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,285
Total Expenses
$14,229
Mortgage P&I
145%
$9,113
Property Taxes
26%
$1,612
Home Insurance
8%
$488
HOA
0%
$0
Property Management
15%
$943
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,571