Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.89% first-year return on $428k initial cash invested.
-20.89%
Cash On Cash
1.81%
Cap Rate
0.29
DSCR
$7,768
Rent
-$7,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$428k
Downpayment
20%
$390k
Closing costs
1%
$19,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,768
Total Expenses
$15,209
Mortgage P&I
130%
$10,075
Property Taxes
9%
$723
Home Insurance
9%
$682
HOA
0%
$0
Property Management
15%
$1,165
CapEx
4%
$311
Vacancy
0%
$0
Maintenance
4%
$311
Other
25%
$1,942