Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.74% first-year return on $427k initial cash invested.
-18.74%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$7,814
Rent
-$6,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1948k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$427k
Downpayment
20%
$390k
Closing costs
1%
$19,483
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,814
Total Expenses
$14,486
Mortgage P&I
123%
$9,635
Property Taxes
5%
$399
Home Insurance
9%
$700
HOA
0%
$0
Property Management
15%
$1,172
CapEx
4%
$313
Vacancy
0%
$0
Maintenance
4%
$313
Other
25%
$1,954