Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.93% first-year return on $297k initial cash invested.
-18.93%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$5,684
Rent
-$4,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1326k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$265k
Closing costs
1%
$13,263
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,684
Total Expenses
$10,361
Mortgage P&I
114%
$6,483
Property Taxes
9%
$524
Home Insurance
8%
$455
HOA
3%
$171
Property Management
15%
$853
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,421