Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.48% first-year return on $366k initial cash invested.
-19.48%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$7,656
Rent
-$5,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1659k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$332k
Closing costs
1%
$16,593
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,656
Total Expenses
$13,606
Mortgage P&I
107%
$8,189
Property Taxes
15%
$1,131
Home Insurance
8%
$612
HOA
0%
$0
Property Management
15%
$1,148
CapEx
4%
$306
Vacancy
0%
$0
Maintenance
4%
$306
Other
25%
$1,914