Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.92% first-year return on $333k initial cash invested.
-17.92%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$6,070
Rent
-$4,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1498k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$14,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,070
Total Expenses
$11,037
Mortgage P&I
124%
$7,546
Property Taxes
1%
$53
Home Insurance
9%
$524
HOA
0%
$0
Property Management
15%
$910
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,518