Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.98% first-year return on $381k initial cash invested.
-20.98%
Cash On Cash
1.48%
Cap Rate
0.24
DSCR
$7,768
Rent
-$6,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1642k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$381k
Downpayment
20%
$328k
Closing costs
1%
$16,424
Rehab
0%
$0
Furnishing
2%
$36,000
Cashflow
Total Income
$7,768
Total Expenses
$14,429
Mortgage P&I
108%
$8,377
Property Taxes
22%
$1,728
Home Insurance
8%
$595
HOA
0%
$0
Property Management
15%
$1,165
CapEx
4%
$311
Vacancy
0%
$0
Maintenance
4%
$311
Other
25%
$1,942