Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.4% first-year return on $366k initial cash invested.
-25.4%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$3,565
Rent
-$7,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1658k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$332k
Closing costs
1%
$16,582
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,565
Total Expenses
$11,317
Mortgage P&I
229%
$8,168
Property Taxes
21%
$750
Home Insurance
17%
$612
HOA
2%
$75
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$891