Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.08% first-year return on $368k initial cash invested.
-25.08%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$4,801
Rent
-$7,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1666k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$333k
Closing costs
1%
$16,660
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,801
Total Expenses
$12,490
Mortgage P&I
171%
$8,226
Property Taxes
28%
$1,367
Home Insurance
12%
$593
HOA
0%
$0
Property Management
15%
$720
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,200