Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.36% first-year return on $429k initial cash invested.
-27.36%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$4,522
Rent
-$9,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1958k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$429k
Downpayment
20%
$392k
Closing costs
1%
$19,581
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,522
Total Expenses
$14,307
Mortgage P&I
220%
$9,957
Property Taxes
33%
$1,480
Home Insurance
15%
$700
HOA
0%
$0
Property Management
15%
$678
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,130