Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.35% first-year return on $343k initial cash invested.
-22.35%
Cash On Cash
1.04%
Cap Rate
0.18
DSCR
$5,194
Rent
-$6,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1549k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,488
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,194
Total Expenses
$11,586
Mortgage P&I
145%
$7,527
Property Taxes
19%
$1,006
Home Insurance
11%
$560
HOA
0%
$0
Property Management
15%
$779
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,298