Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.3% first-year return on $397k initial cash invested.
-25.3%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$4,434
Rent
-$8,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1802k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$397k
Downpayment
20%
$360k
Closing costs
1%
$18,024
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,434
Total Expenses
$12,794
Mortgage P&I
204%
$9,035
Property Taxes
23%
$1,006
Home Insurance
14%
$626
HOA
0%
$0
Property Management
15%
$665
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,108