Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.38% first-year return on $373k initial cash invested.
-20.38%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$7,767
Rent
-$6,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1690k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$373k
Downpayment
20%
$338k
Closing costs
1%
$16,899
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,767
Total Expenses
$14,099
Mortgage P&I
108%
$8,397
Property Taxes
18%
$1,371
Home Insurance
8%
$602
HOA
0%
$0
Property Management
15%
$1,165
CapEx
4%
$311
Vacancy
0%
$0
Maintenance
4%
$311
Other
25%
$1,942