Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.82% first-year return on $330k initial cash invested.
-30.82%
Cash On Cash
-0.85%
Cap Rate
-0.14
DSCR
$1,952
Rent
-$8,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1485k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$297k
Closing costs
1%
$14,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,952
Total Expenses
$10,423
Mortgage P&I
376%
$7,347
Property Taxes
66%
$1,294
Home Insurance
27%
$520
HOA
17%
$325
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$488