Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.91% first-year return on $417k initial cash invested.
-18.91%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$6,989
Rent
-$6,566
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$18,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,989
Total Expenses
$13,555
Mortgage P&I
134%
$9,377
Property Taxes
2%
$157
Home Insurance
10%
$664
HOA
0%
$2
Property Management
15%
$1,048
CapEx
4%
$280
Vacancy
0%
$0
Maintenance
4%
$280
Other
25%
$1,747