Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.14% first-year return on $335k initial cash invested.
-26.14%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$3,228
Rent
-$7,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1508k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$302k
Closing costs
1%
$15,083
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,228
Total Expenses
$10,520
Mortgage P&I
231%
$7,448
Property Taxes
27%
$876
Home Insurance
20%
$647
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807