Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.86% first-year return on $349k initial cash invested.
-27.86%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$2,461
Rent
-$8,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1577k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$315k
Closing costs
1%
$15,771
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,461
Total Expenses
$10,568
Mortgage P&I
317%
$7,792
Property Taxes
41%
$1,019
Home Insurance
23%
$577
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$615