Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.98% first-year return on $382k initial cash invested.
-25.98%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$4,313
Rent
-$8,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1733k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$382k
Downpayment
20%
$347k
Closing costs
1%
$17,329
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,313
Total Expenses
$12,581
Mortgage P&I
204%
$8,798
Property Taxes
17%
$713
Home Insurance
15%
$629
HOA
9%
$370
Property Management
15%
$647
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,078