Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.26% first-year return on $426k initial cash invested.
-30.26%
Cash On Cash
-0.56%
Cap Rate
-0.09
DSCR
$3,825
Rent
-$10,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1942k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$426k
Downpayment
20%
$388k
Closing costs
1%
$19,419
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,825
Total Expenses
$14,563
Mortgage P&I
253%
$9,673
Property Taxes
51%
$1,934
Home Insurance
29%
$1,120
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$956