Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.22% first-year return on $328k initial cash invested.
-27.22%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$1,417
Rent
-$7,441
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
$1,417
Total Expenses
$8,858
Mortgage P&I
516%
$7,305
Property Taxes
24%
$340
Home Insurance
38%
$532
HOA
0%
$0
Property Management
15%
$213
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$354