Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.46% first-year return on $396k initial cash invested.
-25.46%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$5,608
Rent
-$8,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1802k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$18,021
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,608
Total Expenses
$14,019
Mortgage P&I
159%
$8,939
Property Taxes
31%
$1,759
Home Insurance
11%
$630
HOA
0%
$0
Property Management
15%
$841
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,402