Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.57% first-year return on $371k initial cash invested.
-19.57%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$7,113
Rent
-$6,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1625k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$325k
Closing costs
1%
$16,250
Rehab
0%
$0
Furnishing
2%
$30,000
Cashflow
Total Income
$7,113
Total Expenses
$13,168
Mortgage P&I
113%
$8,024
Property Taxes
16%
$1,110
Home Insurance
8%
$569
HOA
1%
$50
Property Management
15%
$1,067
CapEx
4%
$285
Vacancy
0%
$0
Maintenance
4%
$285
Other
25%
$1,778