Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.18% first-year return on $297k initial cash invested.
-21.18%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$5,127
Rent
-$5,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1329k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,288
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,127
Total Expenses
$10,369
Mortgage P&I
127%
$6,536
Property Taxes
18%
$900
Home Insurance
9%
$472
HOA
0%
$0
Property Management
15%
$769
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,282