Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.51% first-year return on $338k initial cash invested.
-28.51%
Cash On Cash
-0.09%
Cap Rate
-0.01
DSCR
$4,954
Rent
-$8,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1525k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$305k
Closing costs
1%
$15,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,954
Total Expenses
$12,990
Mortgage P&I
156%
$7,728
Property Taxes
47%
$2,351
Home Insurance
11%
$534
HOA
0%
$0
Property Management
15%
$743
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,238