Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.67% first-year return on $327k initial cash invested.
-15.67%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$9,033
Rent
-$4,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1388k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$278k
Closing costs
1%
$13,880
Rehab
0%
$0
Furnishing
3%
$36,000
Cashflow
Total Income
$9,033
Total Expenses
$13,310
Mortgage P&I
78%
$7,078
Property Taxes
16%
$1,411
Home Insurance
5%
$486
HOA
0%
$0
Property Management
15%
$1,355
CapEx
4%
$361
Vacancy
0%
$0
Maintenance
4%
$361
Other
25%
$2,258