Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.16% first-year return on $363k initial cash invested.
-21.16%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$7,254
Rent
-$6,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1641k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$328k
Closing costs
1%
$16,406
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,254
Total Expenses
$13,646
Mortgage P&I
112%
$8,152
Property Taxes
20%
$1,443
Home Insurance
8%
$569
HOA
0%
$0
Property Management
15%
$1,088
CapEx
4%
$290
Vacancy
0%
$0
Maintenance
4%
$290
Other
25%
$1,814