Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.86% first-year return on $386k initial cash invested.
-20.86%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$6,545
Rent
-$6,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,545
Total Expenses
$13,247
Mortgage P&I
132%
$8,667
Property Taxes
13%
$826
Home Insurance
9%
$612
HOA
0%
$0
Property Management
15%
$982
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,636