Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.66% first-year return on $333k initial cash invested.
-20.66%
Cash On Cash
1.4%
Cap Rate
0.24
DSCR
$5,014
Rent
-$5,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1498k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$14,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,014
Total Expenses
$10,741
Mortgage P&I
145%
$7,274
Property Taxes
7%
$345
Home Insurance
10%
$524
HOA
4%
$190
Property Management
15%
$752
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,254