Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.04% first-year return on $364k initial cash invested.
-23.04%
Cash On Cash
0.84%
Cap Rate
0.15
DSCR
$5,689
Rent
-$6,990
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
$5,689
Total Expenses
$12,679
Mortgage P&I
139%
$7,914
Property Taxes
26%
$1,492
Home Insurance
10%
$542
HOA
0%
$0
Property Management
15%
$853
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,422