Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.48% first-year return on $349k initial cash invested.
-19.48%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$7,557
Rent
-$5,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1578k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$316k
Closing costs
1%
$15,779
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,557
Total Expenses
$13,227
Mortgage P&I
104%
$7,875
Property Taxes
15%
$1,165
Home Insurance
7%
$560
HOA
0%
$0
Property Management
15%
$1,134
CapEx
4%
$302
Vacancy
0%
$0
Maintenance
4%
$302
Other
25%
$1,889