Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.93% first-year return on $357k initial cash invested.
-19.93%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$7,247
Rent
-$5,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1615k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$323k
Closing costs
1%
$16,146
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,247
Total Expenses
$13,177
Mortgage P&I
110%
$7,952
Property Taxes
16%
$1,151
Home Insurance
8%
$595
HOA
0%
$0
Property Management
15%
$1,087
CapEx
4%
$290
Vacancy
0%
$0
Maintenance
4%
$290
Other
25%
$1,812