Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.11% first-year return on $364k initial cash invested.
-24.11%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$4,603
Rent
-$7,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1621k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$324k
Closing costs
1%
$16,212
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,603
Total Expenses
$11,924
Mortgage P&I
174%
$8,021
Property Taxes
24%
$1,100
Home Insurance
13%
$594
HOA
0%
$0
Property Management
15%
$690
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,151