Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.6% first-year return on $435k initial cash invested.
-27.6%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$4,494
Rent
-$9,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1956k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$435k
Downpayment
20%
$391k
Closing costs
1%
$19,556
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,494
Total Expenses
$14,493
Mortgage P&I
218%
$9,782
Property Taxes
41%
$1,853
Home Insurance
16%
$700
HOA
0%
$0
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,124