Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.13% first-year return on $373k initial cash invested.
-24.13%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$5,441
Rent
-$7,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1689k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$373k
Downpayment
20%
$338k
Closing costs
1%
$16,892
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,441
Total Expenses
$12,936
Mortgage P&I
155%
$8,449
Property Taxes
20%
$1,070
Home Insurance
15%
$805
HOA
0%
$0
Property Management
15%
$816
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,360