Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.27% first-year return on $344k initial cash invested.
-23.27%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$3,955
Rent
-$6,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1552k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$310k
Closing costs
1%
$15,517
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,955
Total Expenses
$10,622
Mortgage P&I
196%
$7,762
Property Taxes
13%
$510
Home Insurance
11%
$452
HOA
0%
$0
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$989