Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.27% first-year return on $381k initial cash invested.
-10.27%
Cash On Cash
4.21%
Cap Rate
0.69
DSCR
$12,339
Rent
-$3,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1728k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$381k
Downpayment
20%
$346k
Closing costs
1%
$17,283
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,339
Total Expenses
$15,598
Mortgage P&I
72%
$8,825
Property Taxes
2%
$219
Home Insurance
5%
$630
HOA
0%
$0
Property Management
15%
$1,851
CapEx
4%
$494
Vacancy
0%
$0
Maintenance
4%
$494
Other
25%
$3,085