Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.32% first-year return on $289k initial cash invested.
-19.32%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$5,909
Rent
-$4,647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,890
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,909
Total Expenses
$10,556
Mortgage P&I
109%
$6,468
Property Taxes
11%
$678
Home Insurance
8%
$455
HOA
2%
$120
Property Management
15%
$886
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,477