Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.34% first-year return on $416k initial cash invested.
-24.34%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$5,154
Rent
-$8,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1898k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$416k
Downpayment
20%
$380k
Closing costs
1%
$18,976
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,154
Total Expenses
$13,603
Mortgage P&I
180%
$9,275
Property Taxes
15%
$750
Home Insurance
16%
$805
HOA
6%
$300
Property Management
15%
$773
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,288