Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.88% first-year return on $345k initial cash invested.
-25.88%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$5,294
Rent
-$7,443
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
$5,294
Total Expenses
$12,737
Mortgage P&I
144%
$7,628
Property Taxes
38%
$2,016
Home Insurance
10%
$551
HOA
0%
$0
Property Management
15%
$794
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,324