Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.02% first-year return on $402k initial cash invested.
-24.02%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$6,458
Rent
-$8,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1827k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$365k
Closing costs
1%
$18,265
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,458
Total Expenses
$14,497
Mortgage P&I
143%
$9,248
Property Taxes
21%
$1,365
Home Insurance
10%
$665
HOA
2%
$120
Property Management
15%
$969
CapEx
4%
$258
Vacancy
0%
$0
Maintenance
4%
$258
Other
25%
$1,614