Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.18% first-year return on $408k initial cash invested.
-22.18%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$6,128
Rent
-$7,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1859k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$372k
Closing costs
1%
$18,590
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,128
Total Expenses
$13,675
Mortgage P&I
150%
$9,203
Property Taxes
14%
$880
Home Insurance
11%
$651
HOA
0%
$0
Property Management
15%
$919
CapEx
4%
$245
Vacancy
0%
$0
Maintenance
4%
$245
Other
25%
$1,532