Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.89% first-year return on $409k initial cash invested.
-23.89%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$5,977
Rent
-$8,145
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
$5,977
Total Expenses
$14,122
Mortgage P&I
155%
$9,238
Property Taxes
23%
$1,350
Home Insurance
11%
$665
HOA
0%
$0
Property Management
15%
$897
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,494