Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.51% first-year return on $339k initial cash invested.
-23.51%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$3,998
Rent
-$6,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1530k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$306k
Closing costs
1%
$15,300
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,998
Total Expenses
$10,646
Mortgage P&I
190%
$7,607
Property Taxes
15%
$583
Home Insurance
13%
$536
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000