Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.9% first-year return on $340k initial cash invested.
-21.9%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$6,085
Rent
-$6,205
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$307k
Closing costs
1%
$15,337
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,085
Total Expenses
$12,290
Mortgage P&I
125%
$7,607
Property Taxes
18%
$1,067
Home Insurance
11%
$696
HOA
0%
$0
Property Management
15%
$913
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,521