Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.69% first-year return on $343k initial cash invested.
-26.69%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$3,011
Rent
-$7,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1549k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,011
Total Expenses
$10,647
Mortgage P&I
257%
$7,742
Property Taxes
30%
$918
Home Insurance
18%
$542
HOA
0%
$0
Property Management
15%
$452
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$753