Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.2% first-year return on $370k initial cash invested.
-24.2%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$5,149
Rent
-$7,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1675k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$370k
Downpayment
20%
$335k
Closing costs
1%
$16,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,149
Total Expenses
$12,607
Mortgage P&I
160%
$8,245
Property Taxes
22%
$1,114
Home Insurance
11%
$586
HOA
4%
$191
Property Management
15%
$772
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,287