Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.18% first-year return on $349k initial cash invested.
-26.18%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$4,126
Rent
-$7,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1574k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$315k
Closing costs
1%
$15,743
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,126
Total Expenses
$11,730
Mortgage P&I
188%
$7,750
Property Taxes
35%
$1,448
Home Insurance
13%
$551
HOA
0%
$0
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,032