Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.41% first-year return on $362k initial cash invested.
-16.41%
Cash On Cash
2.59%
Cap Rate
0.42
DSCR
$8,676
Rent
-$4,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$362k
Downpayment
20%
$310k
Closing costs
1%
$15,500
Rehab
0%
$0
Furnishing
2%
$36,000
Cashflow
Total Income
$8,676
Total Expenses
$13,620
Mortgage P&I
92%
$7,940
Property Taxes
11%
$974
Home Insurance
6%
$542
HOA
0%
$0
Property Management
15%
$1,301
CapEx
4%
$347
Vacancy
0%
$0
Maintenance
4%
$347
Other
25%
$2,169