Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.4% first-year return on $372k initial cash invested.
-22.4%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$5,132
Rent
-$6,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1684k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$372k
Downpayment
20%
$337k
Closing costs
1%
$16,836
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,132
Total Expenses
$12,068
Mortgage P&I
161%
$8,237
Property Taxes
15%
$756
Home Insurance
12%
$612
HOA
0%
$0
Property Management
15%
$770
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,283