Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.51% first-year return on $365k initial cash invested.
-22.51%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$4,044
Rent
-$6,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$330k
Closing costs
1%
$16,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,044
Total Expenses
$10,881
Mortgage P&I
200%
$8,088
Property Taxes
7%
$273
Home Insurance
14%
$578
HOA
0%
$0
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,011