Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.52% first-year return on $363k initial cash invested.
-23.52%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$5,909
Rent
-$7,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1644k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$329k
Closing costs
1%
$16,439
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,909
Total Expenses
$13,027
Mortgage P&I
140%
$8,293
Property Taxes
24%
$1,413
Home Insurance
8%
$486
HOA
0%
$0
Property Management
15%
$886
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,477