Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.6% first-year return on $340k initial cash invested.
-19.6%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$8,229
Rent
-$5,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1531k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$306k
Closing costs
1%
$15,310
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,229
Total Expenses
$13,775
Mortgage P&I
93%
$7,644
Property Taxes
20%
$1,629
Home Insurance
7%
$553
HOA
0%
$0
Property Management
15%
$1,234
CapEx
4%
$329
Vacancy
0%
$0
Maintenance
4%
$329
Other
25%
$2,057