Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.6% first-year return on $315k initial cash invested.
-20.6%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$5,630
Rent
-$5,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1414k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$283k
Closing costs
1%
$14,144
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,630
Total Expenses
$11,038
Mortgage P&I
122%
$6,858
Property Taxes
17%
$979
Home Insurance
9%
$499
HOA
0%
$0
Property Management
15%
$844
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,408