Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.56% first-year return on $332k initial cash invested.
-27.56%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$1,884
Rent
-$7,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,884
Total Expenses
$9,508
Mortgage P&I
401%
$7,560
Property Taxes
28%
$521
Home Insurance
28%
$523
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$471