Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.17% first-year return on $353k initial cash invested.
-26.17%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$4,785
Rent
-$7,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1596k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,955
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,785
Total Expenses
$12,484
Mortgage P&I
164%
$7,852
Property Taxes
33%
$1,569
Home Insurance
12%
$558
HOA
4%
$209
Property Management
15%
$718
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,196