Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.63% first-year return on $439k initial cash invested.
-21.63%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$9,856
Rent
-$7,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2006k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$439k
Downpayment
20%
$401k
Closing costs
1%
$20,061
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,856
Total Expenses
$17,774
Mortgage P&I
103%
$10,177
Property Taxes
18%
$1,739
Home Insurance
7%
$735
HOA
4%
$393
Property Management
15%
$1,478
CapEx
4%
$394
Vacancy
0%
$0
Maintenance
4%
$394
Other
25%
$2,464