Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.01% first-year return on $374k initial cash invested.
-22.01%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$4,515
Rent
-$6,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,515
Total Expenses
$11,373
Mortgage P&I
186%
$8,385
Property Taxes
5%
$227
Home Insurance
13%
$593
HOA
0%
$0
Property Management
15%
$677
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,129