Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.68% first-year return on $416k initial cash invested.
-23.68%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$5,772
Rent
-$8,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1897k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$416k
Downpayment
20%
$379k
Closing costs
1%
$18,973
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,772
Total Expenses
$13,991
Mortgage P&I
163%
$9,435
Property Taxes
13%
$758
Home Insurance
13%
$731
HOA
5%
$296
Property Management
15%
$866
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,443