Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.99% first-year return on $358k initial cash invested.
-25.99%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$4,188
Rent
-$7,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1620k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$358k
Downpayment
20%
$324k
Closing costs
1%
$16,203
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,188
Total Expenses
$11,946
Mortgage P&I
191%
$8,016
Property Taxes
24%
$991
Home Insurance
14%
$578
HOA
8%
$350
Property Management
15%
$628
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,047