Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.99% first-year return on $379k initial cash invested.
-17.99%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$9,922
Rent
-$5,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1717k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$379k
Downpayment
20%
$343k
Closing costs
1%
$17,173
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,922
Total Expenses
$15,598
Mortgage P&I
86%
$8,518
Property Taxes
17%
$1,688
Home Insurance
6%
$630
HOA
0%
$0
Property Management
15%
$1,488
CapEx
4%
$397
Vacancy
0%
$0
Maintenance
4%
$397
Other
25%
$2,480