Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.33% first-year return on $293k initial cash invested.
-24.33%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$3,903
Rent
-$5,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1312k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,119
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,903
Total Expenses
$9,854
Mortgage P&I
163%
$6,380
Property Taxes
29%
$1,130
Home Insurance
12%
$471
HOA
0%
$0
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976