Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.13% first-year return on $375k initial cash invested.
-21.13%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$6,134
Rent
-$6,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1698k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,134
Total Expenses
$12,731
Mortgage P&I
139%
$8,521
Property Taxes
11%
$672
Home Insurance
10%
$594
HOA
0%
$0
Property Management
15%
$920
CapEx
4%
$245
Vacancy
0%
$0
Maintenance
4%
$245
Other
25%
$1,534