Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.28% first-year return on $343k initial cash invested.
-18.28%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$7,422
Rent
-$5,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1549k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,485
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,422
Total Expenses
$12,650
Mortgage P&I
105%
$7,771
Property Taxes
11%
$782
Home Insurance
7%
$534
HOA
0%
$0
Property Management
15%
$1,113
CapEx
4%
$297
Vacancy
0%
$0
Maintenance
4%
$297
Other
25%
$1,856