Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.12% first-year return on $326k initial cash invested.
-30.12%
Cash On Cash
-0.5%
Cap Rate
-0.08
DSCR
$3,797
Rent
-$8,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1465k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,650
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,797
Total Expenses
$11,971
Mortgage P&I
195%
$7,408
Property Taxes
59%
$2,227
Home Insurance
14%
$513
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$949