Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.05% first-year return on $329k initial cash invested.
-25.05%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$3,450
Rent
-$6,860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1479k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$296k
Closing costs
1%
$14,790
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,450
Total Expenses
$10,310
Mortgage P&I
217%
$7,474
Property Taxes
19%
$662
Home Insurance
15%
$518
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862