Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.38% first-year return on $328k initial cash invested.
-16.38%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$6,914
Rent
-$4,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1475k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,914
Total Expenses
$11,388
Mortgage P&I
107%
$7,394
Property Taxes
2%
$156
Home Insurance
7%
$516
HOA
0%
$3
Property Management
15%
$1,037
CapEx
4%
$277
Vacancy
0%
$0
Maintenance
4%
$277
Other
25%
$1,728