Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.26% first-year return on $377k initial cash invested.
-21.26%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$7,190
Rent
-$6,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1710k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$377k
Downpayment
20%
$342k
Closing costs
1%
$17,102
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,190
Total Expenses
$13,871
Mortgage P&I
118%
$8,518
Property Taxes
18%
$1,289
Home Insurance
9%
$612
HOA
0%
$0
Property Management
15%
$1,078
CapEx
4%
$288
Vacancy
0%
$0
Maintenance
4%
$288
Other
25%
$1,798