Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.44% first-year return on $359k initial cash invested.
-17.44%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$9,438
Rent
-$5,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1625k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$325k
Closing costs
1%
$16,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,438
Total Expenses
$14,659
Mortgage P&I
84%
$7,960
Property Taxes
17%
$1,598
Home Insurance
6%
$569
HOA
0%
$0
Property Management
15%
$1,416
CapEx
4%
$378
Vacancy
0%
$0
Maintenance
4%
$378
Other
25%
$2,360