Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.13% first-year return on $343k initial cash invested.
-20.13%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$4,946
Rent
-$5,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1549k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,946
Total Expenses
$10,705
Mortgage P&I
155%
$7,683
Property Taxes
2%
$106
Home Insurance
11%
$542
HOA
0%
$0
Property Management
15%
$742
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,236