Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.88% first-year return on $339k initial cash invested.
-22.88%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$5,944
Rent
-$6,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$300k
Closing costs
1%
$14,990
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,944
Total Expenses
$12,403
Mortgage P&I
126%
$7,500
Property Taxes
26%
$1,524
Home Insurance
9%
$525
HOA
0%
$0
Property Management
15%
$892
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,486