Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.51% first-year return on $350k initial cash invested.
-28.51%
Cash On Cash
-0.36%
Cap Rate
-0.06
DSCR
$2,581
Rent
-$8,304
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
$2,581
Total Expenses
$10,885
Mortgage P&I
300%
$7,733
Property Taxes
52%
$1,337
Home Insurance
22%
$577
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$645