Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.85% first-year return on $375k initial cash invested.
-19.85%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$6,296
Rent
-$6,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,296
Total Expenses
$12,497
Mortgage P&I
134%
$8,427
Property Taxes
5%
$296
Home Insurance
9%
$595
HOA
2%
$157
Property Management
15%
$944
CapEx
4%
$252
Vacancy
0%
$0
Maintenance
4%
$252
Other
25%
$1,574