Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.21% first-year return on $379k initial cash invested.
-23.21%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$6,755
Rent
-$7,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1717k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$379k
Downpayment
20%
$343k
Closing costs
1%
$17,173
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,755
Total Expenses
$14,078
Mortgage P&I
126%
$8,518
Property Taxes
25%
$1,688
Home Insurance
9%
$630
HOA
0%
$0
Property Management
15%
$1,013
CapEx
4%
$270
Vacancy
0%
$0
Maintenance
4%
$270
Other
25%
$1,689