Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.14% first-year return on $406k initial cash invested.
-29.14%
Cash On Cash
-0.28%
Cap Rate
-0.05
DSCR
$2,532
Rent
-$9,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1847k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$406k
Downpayment
20%
$369k
Closing costs
1%
$18,474
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,532
Total Expenses
$12,391
Mortgage P&I
368%
$9,329
Property Taxes
47%
$1,184
Home Insurance
26%
$663
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633