Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.95% first-year return on $384k initial cash invested.
-26.95%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$3,705
Rent
-$8,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1741k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$348k
Closing costs
1%
$17,412
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,705
Total Expenses
$12,321
Mortgage P&I
232%
$8,611
Property Taxes
32%
$1,180
Home Insurance
20%
$752
HOA
0%
$0
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926