Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.8% first-year return on $408k initial cash invested.
-23.8%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$6,790
Rent
-$8,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1859k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$372k
Closing costs
1%
$18,585
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,790
Total Expenses
$14,889
Mortgage P&I
135%
$9,149
Property Taxes
16%
$1,107
Home Insurance
11%
$752
HOA
9%
$621
Property Management
15%
$1,018
CapEx
4%
$272
Vacancy
0%
$0
Maintenance
4%
$272
Other
25%
$1,698