Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.69% first-year return on $350k initial cash invested.
-29.69%
Cash On Cash
-0.64%
Cap Rate
-0.11
DSCR
$1,923
Rent
-$8,647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1579k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$316k
Closing costs
1%
$15,787
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,923
Total Expenses
$10,570
Mortgage P&I
402%
$7,733
Property Taxes
70%
$1,337
Home Insurance
30%
$577
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$481