Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.29% first-year return on $326k initial cash invested.
-26.29%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$3,103
Rent
-$7,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1467k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,672
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,103
Total Expenses
$10,247
Mortgage P&I
232%
$7,190
Property Taxes
24%
$732
Home Insurance
17%
$525
HOA
10%
$311
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776