Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.56% first-year return on $370k initial cash invested.
-17.56%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$8,463
Rent
-$5,412
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
6.3%
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
$8,463
Total Expenses
$13,875
Mortgage P&I
98%
$8,308
Property Taxes
11%
$918
Home Insurance
7%
$586
HOA
0%
$0
Property Management
15%
$1,269
CapEx
4%
$339
Vacancy
0%
$0
Maintenance
4%
$339
Other
25%
$2,116