Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.54% first-year return on $364k initial cash invested.
-24.54%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$7,112
Rent
-$7,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1649k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$330k
Closing costs
1%
$16,487
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,112
Total Expenses
$14,561
Mortgage P&I
120%
$8,517
Property Taxes
25%
$1,798
Home Insurance
8%
$558
HOA
4%
$275
Property Management
15%
$1,067
CapEx
4%
$284
Vacancy
0%
$0
Maintenance
4%
$284
Other
25%
$1,778