Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.26% first-year return on $319k initial cash invested.
-24.26%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$6,372
Rent
-$6,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1433k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$287k
Closing costs
1%
$14,327
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,372
Total Expenses
$12,819
Mortgage P&I
112%
$7,166
Property Taxes
32%
$2,034
Home Insurance
9%
$560
HOA
0%
$0
Property Management
15%
$956
CapEx
4%
$255
Vacancy
0%
$0
Maintenance
4%
$255
Other
25%
$1,593