Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.07% first-year return on $368k initial cash invested.
-23.07%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$4,585
Rent
-$7,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1664k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$333k
Closing costs
1%
$16,643
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,585
Total Expenses
$11,650
Mortgage P&I
181%
$8,313
Property Taxes
12%
$542
Home Insurance
13%
$595
HOA
0%
$0
Property Management
15%
$688
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,146