Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.69% first-year return on $338k initial cash invested.
-23.69%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$4,887
Rent
-$6,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1524k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$305k
Closing costs
1%
$15,244
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,887
Total Expenses
$11,562
Mortgage P&I
156%
$7,647
Property Taxes
17%
$848
Home Insurance
11%
$525
HOA
4%
$197
Property Management
15%
$733
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,222