Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.19% first-year return on $332k initial cash invested.
-22.19%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$3,921
Rent
-$6,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,921
Total Expenses
$10,059
Mortgage P&I
185%
$7,249
Property Taxes
10%
$405
Home Insurance
13%
$523
HOA
0%
$0
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$980