Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.47% first-year return on $387k initial cash invested.
-26.47%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$5,022
Rent
-$8,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1759k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$352k
Closing costs
1%
$17,588
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,022
Total Expenses
$13,566
Mortgage P&I
177%
$8,905
Property Taxes
33%
$1,656
Home Insurance
12%
$594
HOA
0%
$0
Property Management
15%
$753
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,256