Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.35% first-year return on $352k initial cash invested.
-21.35%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$5,494
Rent
-$6,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1589k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$318k
Closing costs
1%
$15,890
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,494
Total Expenses
$11,752
Mortgage P&I
146%
$8,039
Property Taxes
9%
$519
Home Insurance
10%
$556
HOA
0%
$0
Property Management
15%
$824
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,374