Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.21% first-year return on $364k initial cash invested.
-22.21%
Cash On Cash
1.04%
Cap Rate
0.18
DSCR
$6,172
Rent
-$6,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1648k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$330k
Closing costs
1%
$16,482
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,172
Total Expenses
$12,911
Mortgage P&I
128%
$7,914
Property Taxes
24%
$1,492
Home Insurance
9%
$542
HOA
0%
$0
Property Management
15%
$926
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,543