Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.82% first-year return on $342k initial cash invested.
-23.82%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$5,147
Rent
-$6,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1542k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$308k
Closing costs
1%
$15,420
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,147
Total Expenses
$11,932
Mortgage P&I
148%
$7,628
Property Taxes
25%
$1,278
Home Insurance
11%
$555
HOA
0%
$0
Property Management
15%
$772
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,287