Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.72% first-year return on $396k initial cash invested.
-23.72%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$7,148
Rent
-$7,832
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
$7,148
Total Expenses
$14,980
Mortgage P&I
126%
$8,980
Property Taxes
22%
$1,580
Home Insurance
9%
$643
HOA
5%
$346
Property Management
15%
$1,072
CapEx
4%
$286
Vacancy
0%
$0
Maintenance
4%
$286
Other
25%
$1,787