Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.48% first-year return on $335k initial cash invested.
-18.48%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$6,344
Rent
-$5,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1511k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$302k
Closing costs
1%
$15,108
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,344
Total Expenses
$11,506
Mortgage P&I
117%
$7,431
Property Taxes
8%
$506
Home Insurance
8%
$523
HOA
0%
$0
Property Management
15%
$952
CapEx
4%
$254
Vacancy
0%
$0
Maintenance
4%
$254
Other
25%
$1,586