Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.09% first-year return on $409k initial cash invested.
-27.09%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$4,585
Rent
-$9,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1864k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$409k
Downpayment
20%
$373k
Closing costs
1%
$18,640
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,585
Total Expenses
$13,827
Mortgage P&I
204%
$9,344
Property Taxes
30%
$1,355
Home Insurance
20%
$928
HOA
0%
$0
Property Management
15%
$688
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,146