Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.55% first-year return on $335k initial cash invested.
-31.55%
Cash On Cash
-0.85%
Cap Rate
-0.14
DSCR
$4,562
Rent
-$8,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1508k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$302k
Closing costs
1%
$15,080
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,562
Total Expenses
$13,360
Mortgage P&I
165%
$7,548
Property Taxes
34%
$1,569
Home Insurance
12%
$555
HOA
33%
$1,500
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,140