Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.01% first-year return on $409k initial cash invested.
-22.01%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$5,836
Rent
-$7,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1860k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$409k
Downpayment
20%
$372k
Closing costs
1%
$18,597
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,836
Total Expenses
$13,330
Mortgage P&I
158%
$9,224
Property Taxes
11%
$641
Home Insurance
11%
$665
HOA
0%
$0
Property Management
15%
$875
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,459