Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.18% first-year return on $409k initial cash invested.
-24.18%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$5,787
Rent
-$8,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1862k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$409k
Downpayment
20%
$372k
Closing costs
1%
$18,624
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,787
Total Expenses
$14,030
Mortgage P&I
160%
$9,238
Property Taxes
23%
$1,350
Home Insurance
11%
$665
HOA
0%
$0
Property Management
15%
$868
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,447