Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.19% first-year return on $365k initial cash invested.
-22.19%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$4,874
Rent
-$6,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$330k
Closing costs
1%
$16,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,874
Total Expenses
$11,614
Mortgage P&I
166%
$8,086
Property Taxes
13%
$611
Home Insurance
12%
$578
HOA
0%
$0
Property Management
15%
$731
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,218