Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.39% first-year return on $366k initial cash invested.
-24.39%
Cash On Cash
0.56%
Cap Rate
0.1
DSCR
$5,045
Rent
-$7,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1659k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$332k
Closing costs
1%
$16,591
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,045
Total Expenses
$12,493
Mortgage P&I
159%
$8,022
Property Taxes
30%
$1,524
Home Insurance
10%
$525
HOA
0%
$0
Property Management
15%
$757
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,261