Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.84% first-year return on $311k initial cash invested.
-3.84%
Cash On Cash
5.56%
Cap Rate
0.93
DSCR
$13,000
Rent
-$994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$13,000
Total Expenses
$13,994
Mortgage P&I
53%
$6,940
Property Taxes
3%
$326
Home Insurance
4%
$488
HOA
0%
$0
Property Management
15%
$1,950
CapEx
4%
$520
Vacancy
0%
$0
Maintenance
4%
$520
Other
25%
$3,250