Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.33% first-year return on $345k initial cash invested.
-7.33%
Cash On Cash
4.88%
Cap Rate
0.8
DSCR
$13,258
Rent
-$2,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1527k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$305k
Closing costs
1%
$15,274
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$13,258
Total Expenses
$15,365
Mortgage P&I
59%
$7,785
Property Taxes
4%
$577
Home Insurance
4%
$569
HOA
1%
$71
Property Management
15%
$1,989
CapEx
4%
$530
Vacancy
0%
$0
Maintenance
4%
$530
Other
25%
$3,314