Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.03% first-year return on $372k initial cash invested.
-27.03%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$2,916
Rent
-$8,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1688k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$372k
Downpayment
20%
$338k
Closing costs
1%
$16,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,916
Total Expenses
$11,305
Mortgage P&I
287%
$8,369
Property Taxes
32%
$945
Home Insurance
20%
$591
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729