Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.54% first-year return on $330k initial cash invested.
-18.54%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$7,375
Rent
-$5,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1458k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$292k
Closing costs
1%
$14,584
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,375
Total Expenses
$12,478
Mortgage P&I
101%
$7,471
Property Taxes
13%
$961
Home Insurance
7%
$506
HOA
0%
$0
Property Management
15%
$1,106
CapEx
4%
$295
Vacancy
0%
$0
Maintenance
4%
$295
Other
25%
$1,844