Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.72% first-year return on $375k initial cash invested.
-23.72%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$6,014
Rent
-$7,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1698k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,979
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,014
Total Expenses
$13,418
Mortgage P&I
140%
$8,397
Property Taxes
26%
$1,541
Home Insurance
10%
$592
HOA
0%
$0
Property Management
15%
$902
CapEx
4%
$241
Vacancy
0%
$0
Maintenance
4%
$241
Other
25%
$1,504