Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.16% first-year return on $395k initial cash invested.
-27.16%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$5,277
Rent
-$8,938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1795k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$395k
Downpayment
20%
$359k
Closing costs
1%
$17,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,277
Total Expenses
$14,215
Mortgage P&I
167%
$8,831
Property Taxes
28%
$1,462
Home Insurance
12%
$628
HOA
14%
$761
Property Management
15%
$792
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,319