Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.33% first-year return on $335k initial cash invested.
-20.33%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$6,689
Rent
-$5,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1511k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$302k
Closing costs
1%
$15,107
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,689
Total Expenses
$12,368
Mortgage P&I
113%
$7,559
Property Taxes
16%
$1,052
Home Insurance
8%
$546
HOA
0%
$0
Property Management
15%
$1,003
CapEx
4%
$268
Vacancy
0%
$0
Maintenance
4%
$268
Other
25%
$1,672