Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.53% first-year return on $319k initial cash invested.
-20.53%
Cash On Cash
1.4%
Cap Rate
0.24
DSCR
$4,854
Rent
-$5,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1432k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$286k
Closing costs
1%
$14,317
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,854
Total Expenses
$10,307
Mortgage P&I
143%
$6,928
Property Taxes
8%
$370
Home Insurance
10%
$508
HOA
4%
$171
Property Management
15%
$728
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,214