Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.68% first-year return on $394k initial cash invested.
-25.68%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$4,823
Rent
-$8,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1792k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$358k
Closing costs
1%
$17,916
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,823
Total Expenses
$13,260
Mortgage P&I
186%
$8,970
Property Taxes
28%
$1,332
Home Insurance
13%
$643
HOA
0%
$0
Property Management
15%
$723
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,206