Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.04% first-year return on $375k initial cash invested.
-26.04%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$4,035
Rent
-$8,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,987
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,035
Total Expenses
$12,166
Mortgage P&I
206%
$8,324
Property Taxes
35%
$1,418
Home Insurance
12%
$488
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,009