Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.86% first-year return on $333k initial cash invested.
-21.86%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$5,919
Rent
-$6,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$14,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,919
Total Expenses
$11,982
Mortgage P&I
123%
$7,309
Property Taxes
18%
$1,090
Home Insurance
9%
$525
HOA
4%
$216
Property Management
15%
$888
CapEx
4%
$237
Vacancy
0%
$0
Maintenance
4%
$237
Other
25%
$1,480