Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.19% first-year return on $418k initial cash invested.
-24.19%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$6,078
Rent
-$8,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1906k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$418k
Downpayment
20%
$381k
Closing costs
1%
$19,059
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,078
Total Expenses
$14,510
Mortgage P&I
154%
$9,382
Property Taxes
25%
$1,518
Home Insurance
11%
$692
HOA
0%
$0
Property Management
15%
$912
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,520