Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.43% first-year return on $340k initial cash invested.
-23.43%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$3,109
Rent
-$6,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1534k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$307k
Closing costs
1%
$15,340
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,109
Total Expenses
$9,749
Mortgage P&I
241%
$7,496
Property Taxes
1%
$34
Home Insurance
18%
$558
HOA
5%
$170
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777