Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.14% first-year return on $354k initial cash invested.
-14.14%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$8,692
Rent
-$4,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,692
Total Expenses
$12,860
Mortgage P&I
92%
$8,004
Property Taxes
1%
$123
Home Insurance
6%
$560
HOA
0%
$0
Property Management
15%
$1,304
CapEx
4%
$348
Vacancy
0%
$0
Maintenance
4%
$348
Other
25%
$2,173