Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.47% first-year return on $334k initial cash invested.
-18.47%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$6,751
Rent
-$5,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1448k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$290k
Closing costs
1%
$14,476
Rehab
0%
$0
Furnishing
2%
$30,000
Cashflow
Total Income
$6,751
Total Expenses
$11,892
Mortgage P&I
106%
$7,180
Property Taxes
14%
$933
Home Insurance
8%
$538
HOA
0%
$0
Property Management
15%
$1,013
CapEx
4%
$270
Vacancy
0%
$0
Maintenance
4%
$270
Other
25%
$1,688