Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.87% first-year return on $424k initial cash invested.
-24.87%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$9,040
Rent
-$8,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1933k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$424k
Downpayment
20%
$387k
Closing costs
1%
$19,327
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,040
Total Expenses
$17,824
Mortgage P&I
107%
$9,710
Property Taxes
34%
$3,076
Home Insurance
8%
$698
HOA
0%
$0
Property Management
15%
$1,356
CapEx
4%
$362
Vacancy
0%
$0
Maintenance
4%
$362
Other
25%
$2,260