Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.26% first-year return on $294k initial cash invested.
-13.26%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$8,224
Rent
-$3,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,150
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,224
Total Expenses
$11,475
Mortgage P&I
79%
$6,493
Property Taxes
7%
$574
Home Insurance
6%
$460
HOA
0%
$0
Property Management
15%
$1,234
CapEx
4%
$329
Vacancy
0%
$0
Maintenance
4%
$329
Other
25%
$2,056