Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.4% first-year return on $339k initial cash invested.
-22.4%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$4,604
Rent
-$6,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$300k
Closing costs
1%
$15,000
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,604
Total Expenses
$10,933
Mortgage P&I
159%
$7,339
Property Taxes
19%
$859
Home Insurance
11%
$525
HOA
0%
$0
Property Management
15%
$691
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,151