Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.88% first-year return on $366k initial cash invested.
-20.88%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$6,375
Rent
-$6,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$320k
Closing costs
1%
$16,000
Rehab
0%
$0
Furnishing
2%
$30,000
Cashflow
Total Income
$6,375
Total Expenses
$12,744
Mortgage P&I
131%
$8,320
Property Taxes
12%
$736
Home Insurance
9%
$560
HOA
1%
$68
Property Management
15%
$956
CapEx
4%
$255
Vacancy
0%
$0
Maintenance
4%
$255
Other
25%
$1,594