Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.83% first-year return on $427k initial cash invested.
-21.83%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$6,359
Rent
-$7,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$427k
Downpayment
20%
$390k
Closing costs
1%
$19,497
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,359
Total Expenses
$14,136
Mortgage P&I
152%
$9,642
Property Taxes
9%
$602
Home Insurance
13%
$840
HOA
0%
$0
Property Management
15%
$954
CapEx
4%
$254
Vacancy
0%
$0
Maintenance
4%
$254
Other
25%
$1,590