Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.43% first-year return on $345k initial cash invested.
-26.43%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$4,989
Rent
-$7,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1557k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$311k
Closing costs
1%
$15,574
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,989
Total Expenses
$12,590
Mortgage P&I
153%
$7,628
Property Taxes
40%
$2,016
Home Insurance
11%
$551
HOA
0%
$0
Property Management
15%
$748
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,247