Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.97% first-year return on $334k initial cash invested.
-17.97%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$7,349
Rent
-$4,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1503k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$301k
Closing costs
1%
$15,034
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,349
Total Expenses
$12,345
Mortgage P&I
100%
$7,362
Property Taxes
13%
$921
Home Insurance
7%
$535
HOA
0%
$0
Property Management
15%
$1,102
CapEx
4%
$294
Vacancy
0%
$0
Maintenance
4%
$294
Other
25%
$1,837