Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.5% first-year return on $368k initial cash invested.
-22.5%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$6,003
Rent
-$6,908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1669k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$334k
Closing costs
1%
$16,686
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,003
Total Expenses
$12,911
Mortgage P&I
137%
$8,210
Property Taxes
19%
$1,143
Home Insurance
10%
$612
HOA
1%
$65
Property Management
15%
$900
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,501