Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.64% first-year return on $339k initial cash invested.
-25.64%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$3,925
Rent
-$7,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1528k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$306k
Closing costs
1%
$15,276
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,925
Total Expenses
$11,163
Mortgage P&I
193%
$7,558
Property Taxes
30%
$1,162
Home Insurance
14%
$559
HOA
0%
$0
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$981