Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.43% first-year return on $328k initial cash invested.
-27.43%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$1,304
Rent
-$7,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1476k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,764
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,304
Total Expenses
$8,803
Mortgage P&I
560%
$7,305
Property Taxes
26%
$340
Home Insurance
41%
$532
HOA
0%
$0
Property Management
15%
$196
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$326