Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.65% first-year return on $347k initial cash invested.
-28.65%
Cash On Cash
-0.16%
Cap Rate
-0.03
DSCR
$3,718
Rent
-$8,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1565k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$313k
Closing costs
1%
$15,648
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,718
Total Expenses
$11,994
Mortgage P&I
213%
$7,923
Property Taxes
38%
$1,395
Home Insurance
15%
$558
HOA
9%
$332
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930