Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.62% first-year return on $325k initial cash invested.
-26.62%
Cash On Cash
0.33%
Cap Rate
0.05
DSCR
$4,505
Rent
-$7,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1462k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$292k
Closing costs
1%
$14,617
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,505
Total Expenses
$11,713
Mortgage P&I
165%
$7,433
Property Taxes
34%
$1,531
Home Insurance
13%
$587
HOA
0%
$0
Property Management
15%
$676
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,126