Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.1% first-year return on $396k initial cash invested.
-29.1%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$2,952
Rent
-$9,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$18,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,952
Total Expenses
$12,556
Mortgage P&I
309%
$9,107
Property Taxes
33%
$987
Home Insurance
21%
$630
HOA
14%
$415
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738