Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.68% first-year return on $291k initial cash invested.
-22.68%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$3,662
Rent
-$5,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,002
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,662
Total Expenses
$9,163
Mortgage P&I
177%
$6,478
Property Taxes
11%
$405
Home Insurance
14%
$523
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$916