Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.43% first-year return on $343k initial cash invested.
-24.43%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$3,758
Rent
-$6,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1548k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,479
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,758
Total Expenses
$10,741
Mortgage P&I
204%
$7,662
Property Taxes
19%
$706
Home Insurance
15%
$569
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940