Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.15% first-year return on $337k initial cash invested.
-12.15%
Cash On Cash
3.74%
Cap Rate
0.6
DSCR
$10,610
Rent
-$3,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1463k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$337k
Downpayment
20%
$293k
Closing costs
1%
$14,634
Rehab
0%
$0
Furnishing
2%
$30,000
Cashflow
Total Income
$10,610
Total Expenses
$14,025
Mortgage P&I
71%
$7,555
Property Taxes
8%
$879
Home Insurance
5%
$499
HOA
0%
$0
Property Management
15%
$1,592
CapEx
4%
$424
Vacancy
0%
$0
Maintenance
4%
$424
Other
25%
$2,652