Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.42% first-year return on $297k initial cash invested.
-21.42%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$5,565
Rent
-$5,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1330k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,296
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,565
Total Expenses
$10,870
Mortgage P&I
117%
$6,535
Property Taxes
21%
$1,194
Home Insurance
8%
$469
HOA
0%
$0
Property Management
15%
$835
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,391