Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.24% first-year return on $357k initial cash invested.
-22.24%
Cash On Cash
1.23%
Cap Rate
0.2
DSCR
$5,058
Rent
-$6,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1616k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$323k
Closing costs
1%
$16,161
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,058
Total Expenses
$11,682
Mortgage P&I
160%
$8,073
Property Taxes
12%
$604
Home Insurance
11%
$578
HOA
0%
$0
Property Management
15%
$759
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,264