Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.46% first-year return on $354k initial cash invested.
-23.46%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$3,541
Rent
-$6,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$16,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,541
Total Expenses
$10,461
Mortgage P&I
226%
$8,001
Property Taxes
5%
$181
Home Insurance
16%
$560
HOA
1%
$19
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$885