Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.44% first-year return on $407k initial cash invested.
-25.44%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$7,274
Rent
-$8,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1796k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$359k
Closing costs
1%
$17,957
Rehab
0%
$0
Furnishing
2%
$30,000
Cashflow
Total Income
$7,274
Total Expenses
$15,906
Mortgage P&I
126%
$9,187
Property Taxes
20%
$1,480
Home Insurance
10%
$731
HOA
14%
$1,017
Property Management
15%
$1,091
CapEx
4%
$291
Vacancy
0%
$0
Maintenance
4%
$291
Other
25%
$1,818