Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.8% first-year return on $317k initial cash invested.
-15.8%
Cash On Cash
2.46%
Cap Rate
0.43
DSCR
$6,798
Rent
-$4,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1425k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$285k
Closing costs
1%
$14,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,798
Total Expenses
$10,975
Mortgage P&I
100%
$6,828
Property Taxes
6%
$377
Home Insurance
7%
$499
HOA
0%
$7
Property Management
15%
$1,020
CapEx
4%
$272
Vacancy
0%
$0
Maintenance
4%
$272
Other
25%
$1,700