Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.73% first-year return on $367k initial cash invested.
-19.73%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$7,483
Rent
-$6,037
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
$7,483
Total Expenses
$13,520
Mortgage P&I
109%
$8,185
Property Taxes
15%
$1,149
Home Insurance
8%
$595
HOA
0%
$0
Property Management
15%
$1,122
CapEx
4%
$299
Vacancy
0%
$0
Maintenance
4%
$299
Other
25%
$1,871