Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.65% first-year return on $354k initial cash invested.
-19.65%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$6,109
Rent
-$5,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$16,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,109
Total Expenses
$11,906
Mortgage P&I
134%
$8,160
Property Taxes
4%
$255
Home Insurance
9%
$560
HOA
0%
$0
Property Management
15%
$916
CapEx
4%
$244
Vacancy
0%
$0
Maintenance
4%
$244
Other
25%
$1,527