Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.9% first-year return on $363k initial cash invested.
-23.9%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$6,450
Rent
-$7,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1615k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$323k
Closing costs
1%
$16,151
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,450
Total Expenses
$13,682
Mortgage P&I
128%
$8,271
Property Taxes
28%
$1,792
Home Insurance
8%
$523
HOA
0%
$0
Property Management
15%
$968
CapEx
4%
$258
Vacancy
0%
$0
Maintenance
4%
$258
Other
25%
$1,612