Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.32% first-year return on $348k initial cash invested.
-25.32%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$4,396
Rent
-$7,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1569k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$314k
Closing costs
1%
$15,693
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,396
Total Expenses
$11,730
Mortgage P&I
177%
$7,761
Property Taxes
16%
$716
Home Insurance
15%
$665
HOA
11%
$478
Property Management
15%
$659
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,099