Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.58% first-year return on $343k initial cash invested.
-25.58%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$3,839
Rent
-$7,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1546k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$309k
Closing costs
1%
$15,462
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,839
Total Expenses
$11,145
Mortgage P&I
201%
$7,717
Property Taxes
27%
$1,028
Home Insurance
14%
$556
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960