Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.26% first-year return on $332k initial cash invested.
-19.26%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$5,693
Rent
-$5,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,693
Total Expenses
$11,022
Mortgage P&I
131%
$7,454
Property Taxes
5%
$312
Home Insurance
9%
$523
HOA
0%
$0
Property Management
15%
$854
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,423