Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.84% first-year return on $292k initial cash invested.
-17.84%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$6,013
Rent
-$4,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1304k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,038
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,013
Total Expenses
$10,352
Mortgage P&I
109%
$6,571
Property Taxes
7%
$443
Home Insurance
8%
$451
HOA
0%
$0
Property Management
15%
$902
CapEx
4%
$241
Vacancy
0%
$0
Maintenance
4%
$241
Other
25%
$1,503