Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.55% first-year return on $375k initial cash invested.
-22.55%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$5,891
Rent
-$7,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,985
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,891
Total Expenses
$12,931
Mortgage P&I
146%
$8,623
Property Taxes
13%
$750
Home Insurance
11%
$621
HOA
2%
$108
Property Management
15%
$884
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,473