Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.89% first-year return on $357k initial cash invested.
-25.89%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$4,813
Rent
-$7,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1613k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$323k
Closing costs
1%
$16,129
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,813
Total Expenses
$12,509
Mortgage P&I
165%
$7,964
Property Taxes
25%
$1,222
Home Insurance
13%
$612
HOA
8%
$400
Property Management
15%
$722
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,203