Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.49% first-year return on $426k initial cash invested.
-26.49%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$4,580
Rent
-$9,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1941k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$426k
Downpayment
20%
$388k
Closing costs
1%
$19,413
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,580
Total Expenses
$13,977
Mortgage P&I
225%
$10,325
Property Taxes
16%
$754
Home Insurance
15%
$700
HOA
0%
$0
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,145