Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.7% first-year return on $331k initial cash invested.
-22.7%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$5,178
Rent
-$6,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1490k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$298k
Closing costs
1%
$14,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,178
Total Expenses
$11,438
Mortgage P&I
147%
$7,633
Property Taxes
13%
$648
Home Insurance
10%
$522
HOA
3%
$150
Property Management
15%
$777
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,294