Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.15% first-year return on $344k initial cash invested.
-25.15%
Cash On Cash
0.38%
Cap Rate
0.07
DSCR
$4,730
Rent
-$7,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$310k
Closing costs
1%
$15,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,730
Total Expenses
$11,930
Mortgage P&I
159%
$7,499
Property Taxes
33%
$1,576
Home Insurance
11%
$542
HOA
1%
$43
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,182