Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.07% first-year return on $328k initial cash invested.
-16.07%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$7,076
Rent
-$4,389
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
$7,076
Total Expenses
$11,465
Mortgage P&I
104%
$7,394
Property Taxes
2%
$156
Home Insurance
7%
$516
HOA
0%
$3
Property Management
15%
$1,061
CapEx
4%
$283
Vacancy
0%
$0
Maintenance
4%
$283
Other
25%
$1,769