Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.39% first-year return on $350k initial cash invested.
-26.39%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$2,952
Rent
-$7,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1579k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$316k
Closing costs
1%
$15,786
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,952
Total Expenses
$10,639
Mortgage P&I
262%
$7,741
Property Taxes
30%
$897
Home Insurance
20%
$584
HOA
0%
$0
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738