Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.86% first-year return on $390k initial cash invested.
-22.86%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$7,337
Rent
-$7,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1772k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$354k
Closing costs
1%
$17,718
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,337
Total Expenses
$14,769
Mortgage P&I
120%
$8,834
Property Taxes
24%
$1,784
Home Insurance
9%
$630
HOA
0%
$0
Property Management
15%
$1,101
CapEx
4%
$293
Vacancy
0%
$0
Maintenance
4%
$293
Other
25%
$1,834