Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.94% first-year return on $414k initial cash invested.
-24.94%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$3,566
Rent
-$8,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1885k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$414k
Downpayment
20%
$377k
Closing costs
1%
$18,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,566
Total Expenses
$12,167
Mortgage P&I
263%
$9,369
Property Taxes
12%
$425
Home Insurance
19%
$660
HOA
0%
$0
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892