Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.08% first-year return on $340k initial cash invested.
-26.08%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$3,992
Rent
-$7,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1535k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$307k
Closing costs
1%
$15,351
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,992
Total Expenses
$11,390
Mortgage P&I
195%
$7,773
Property Taxes
29%
$1,140
Home Insurance
14%
$560
HOA
0%
$0
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998