Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.65% first-year return on $322k initial cash invested.
-25.65%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$3,429
Rent
-$6,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1449k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$290k
Closing costs
1%
$14,492
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,429
Total Expenses
$10,320
Mortgage P&I
209%
$7,170
Property Taxes
29%
$980
Home Insurance
15%
$525
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$857