Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.19% first-year return on $367k initial cash invested.
-20.19%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$7,210
Rent
-$6,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1663k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$333k
Closing costs
1%
$16,628
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,210
Total Expenses
$13,389
Mortgage P&I
114%
$8,185
Property Taxes
16%
$1,149
Home Insurance
8%
$595
HOA
0%
$0
Property Management
15%
$1,082
CapEx
4%
$288
Vacancy
0%
$0
Maintenance
4%
$288
Other
25%
$1,802