Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.59% first-year return on $367k initial cash invested.
-21.59%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$6,474
Rent
-$6,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1578k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$316k
Closing costs
1%
$15,778
Rehab
0%
$0
Furnishing
2%
$36,000
Cashflow
Total Income
$6,474
Total Expenses
$13,084
Mortgage P&I
124%
$8,023
Property Taxes
20%
$1,324
Home Insurance
10%
$630
HOA
0%
$0
Property Management
15%
$971
CapEx
4%
$259
Vacancy
0%
$0
Maintenance
4%
$259
Other
25%
$1,618