Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.1% first-year return on $346k initial cash invested.
-19.1%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$7,417
Rent
-$5,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1564k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$313k
Closing costs
1%
$15,639
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,417
Total Expenses
$12,930
Mortgage P&I
104%
$7,718
Property Taxes
14%
$1,057
Home Insurance
8%
$584
HOA
0%
$10
Property Management
15%
$1,113
CapEx
4%
$297
Vacancy
0%
$0
Maintenance
4%
$297
Other
25%
$1,854