Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.9% first-year return on $385k initial cash invested.
-26.9%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$3,245
Rent
-$8,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$350k
Closing costs
1%
$17,499
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,245
Total Expenses
$11,885
Mortgage P&I
267%
$8,654
Property Taxes
32%
$1,040
Home Insurance
19%
$612
HOA
1%
$21
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811