Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.06% first-year return on $425k initial cash invested.
-25.06%
Cash On Cash
0.88%
Cap Rate
0.14
DSCR
$9,078
Rent
-$8,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1939k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$425k
Downpayment
20%
$388k
Closing costs
1%
$19,390
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,078
Total Expenses
$17,959
Mortgage P&I
109%
$9,933
Property Taxes
33%
$2,989
Home Insurance
7%
$679
HOA
0%
$0
Property Management
15%
$1,362
CapEx
4%
$363
Vacancy
0%
$0
Maintenance
4%
$363
Other
25%
$2,270