Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.85% first-year return on $362k initial cash invested.
-25.85%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$5,262
Rent
-$7,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1640k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$362k
Downpayment
20%
$328k
Closing costs
1%
$16,395
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,262
Total Expenses
$13,066
Mortgage P&I
154%
$8,114
Property Taxes
31%
$1,645
Home Insurance
10%
$542
HOA
5%
$240
Property Management
15%
$789
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,316