Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.73% first-year return on $427k initial cash invested.
-23.73%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$7,156
Rent
-$8,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1946k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$427k
Downpayment
20%
$389k
Closing costs
1%
$19,456
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,156
Total Expenses
$15,592
Mortgage P&I
139%
$9,923
Property Taxes
21%
$1,536
Home Insurance
10%
$699
HOA
0%
$0
Property Management
15%
$1,073
CapEx
4%
$286
Vacancy
0%
$0
Maintenance
4%
$286
Other
25%
$1,789