Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.53% first-year return on $374k initial cash invested.
-23.53%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$5,112
Rent
-$7,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,112
Total Expenses
$12,445
Mortgage P&I
166%
$8,497
Property Taxes
18%
$902
Home Insurance
12%
$593
HOA
0%
$0
Property Management
15%
$767
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,278