Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.3% first-year return on $351k initial cash invested.
-19.3%
Cash On Cash
1.76%
Cap Rate
0.3
DSCR
$5,891
Rent
-$5,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1587k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$317k
Closing costs
1%
$15,872
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,891
Total Expenses
$11,541
Mortgage P&I
131%
$7,738
Property Taxes
10%
$569
Home Insurance
5%
$280
HOA
2%
$125
Property Management
15%
$884
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,473