Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.52% first-year return on $367k initial cash invested.
-23.52%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$5,712
Rent
-$7,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1661k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$332k
Closing costs
1%
$16,609
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,712
Total Expenses
$12,900
Mortgage P&I
143%
$8,176
Property Taxes
25%
$1,405
Home Insurance
10%
$578
HOA
0%
$0
Property Management
15%
$857
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,428