Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.49% first-year return on $366k initial cash invested.
-14.49%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$9,443
Rent
-$4,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1655k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$331k
Closing costs
1%
$16,551
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,443
Total Expenses
$13,858
Mortgage P&I
87%
$8,230
Property Taxes
5%
$491
Home Insurance
6%
$604
HOA
0%
$0
Property Management
15%
$1,416
CapEx
4%
$378
Vacancy
0%
$0
Maintenance
4%
$378
Other
25%
$2,361