Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.31% first-year return on $390k initial cash invested.
-18.31%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$8,890
Rent
-$5,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1770k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$354k
Closing costs
1%
$17,696
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,890
Total Expenses
$14,834
Mortgage P&I
99%
$8,832
Property Taxes
12%
$1,106
Home Insurance
7%
$628
HOA
0%
$0
Property Management
15%
$1,334
CapEx
4%
$356
Vacancy
0%
$0
Maintenance
4%
$356
Other
25%
$2,222