Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.75% first-year return on $412k initial cash invested.
-24.75%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$6,474
Rent
-$8,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1875k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$412k
Downpayment
20%
$375k
Closing costs
1%
$18,745
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,474
Total Expenses
$14,964
Mortgage P&I
143%
$9,270
Property Taxes
30%
$1,923
Home Insurance
10%
$664
HOA
0%
$0
Property Management
15%
$971
CapEx
4%
$259
Vacancy
0%
$0
Maintenance
4%
$259
Other
25%
$1,618