Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.58% first-year return on $423k initial cash invested.
-21.58%
Cash On Cash
1.4%
Cap Rate
0.24
DSCR
$8,507
Rent
-$7,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1927k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$423k
Downpayment
20%
$385k
Closing costs
1%
$19,266
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,507
Total Expenses
$16,107
Mortgage P&I
112%
$9,503
Property Taxes
21%
$1,825
Home Insurance
8%
$696
HOA
0%
$0
Property Management
15%
$1,276
CapEx
4%
$340
Vacancy
0%
$0
Maintenance
4%
$340
Other
25%
$2,127