Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.3% first-year return on $342k initial cash invested.
-25.3%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$4,251
Rent
-$7,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1543k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$309k
Closing costs
1%
$15,429
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,251
Total Expenses
$11,463
Mortgage P&I
181%
$7,684
Property Taxes
22%
$940
Home Insurance
13%
$558
HOA
6%
$240
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,063