Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.15% first-year return on $314k initial cash invested.
-19.15%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$5,555
Rent
-$5,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1383k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$277k
Closing costs
1%
$13,825
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,555
Total Expenses
$10,570
Mortgage P&I
124%
$6,861
Property Taxes
9%
$509
Home Insurance
9%
$484
HOA
1%
$50
Property Management
15%
$833
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,389