Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.14% first-year return on $391k initial cash invested.
-26.14%
Cash On Cash
0.27%
Cap Rate
0.05
DSCR
$2,626
Rent
-$8,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1775k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$391k
Downpayment
20%
$355k
Closing costs
1%
$17,746
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,626
Total Expenses
$11,135
Mortgage P&I
335%
$8,802
Property Taxes
18%
$478
Home Insurance
23%
$595
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656