Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.58% first-year return on $343k initial cash invested.
-20.58%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$6,146
Rent
-$5,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1549k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,146
Total Expenses
$12,034
Mortgage P&I
126%
$7,754
Property Taxes
13%
$788
Home Insurance
9%
$542
HOA
0%
$0
Property Management
15%
$922
CapEx
4%
$246
Vacancy
0%
$0
Maintenance
4%
$246
Other
25%
$1,536