Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.72% first-year return on $350k initial cash invested.
-23.72%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$4,338
Rent
-$6,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1579k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$316k
Closing costs
1%
$15,788
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,338
Total Expenses
$11,247
Mortgage P&I
177%
$7,658
Property Taxes
25%
$1,090
Home Insurance
10%
$416
HOA
0%
$0
Property Management
15%
$651
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,084