Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.52% first-year return on $396k initial cash invested.
-23.52%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$7,275
Rent
-$7,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1801k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$18,011
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,275
Total Expenses
$15,041
Mortgage P&I
123%
$8,980
Property Taxes
22%
$1,580
Home Insurance
9%
$643
HOA
5%
$346
Property Management
15%
$1,091
CapEx
4%
$291
Vacancy
0%
$0
Maintenance
4%
$291
Other
25%
$1,819