Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.76% first-year return on $334k initial cash invested.
-23.76%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$4,073
Rent
-$6,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1505k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$301k
Closing costs
1%
$15,050
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,073
Total Expenses
$10,686
Mortgage P&I
176%
$7,185
Property Taxes
25%
$1,021
Home Insurance
13%
$525
HOA
0%
$0
Property Management
15%
$611
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,018