Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.65% first-year return on $364k initial cash invested.
-19.65%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$7,082
Rent
-$5,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1648k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$330k
Closing costs
1%
$16,479
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,082
Total Expenses
$13,043
Mortgage P&I
115%
$8,157
Property Taxes
12%
$866
Home Insurance
9%
$612
HOA
0%
$10
Property Management
15%
$1,062
CapEx
4%
$283
Vacancy
0%
$0
Maintenance
4%
$283
Other
25%
$1,770