Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.21% first-year return on $423k initial cash invested.
-28.21%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$3,870
Rent
-$9,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1929k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$423k
Downpayment
20%
$386k
Closing costs
1%
$19,290
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,870
Total Expenses
$13,815
Mortgage P&I
246%
$9,520
Property Taxes
28%
$1,093
Home Insurance
17%
$675
HOA
17%
$669
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968