Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.01% first-year return on $293k initial cash invested.
-22.01%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$4,388
Rent
-$5,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1312k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,118
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,388
Total Expenses
$9,772
Mortgage P&I
144%
$6,299
Property Taxes
23%
$1,016
Home Insurance
8%
$350
HOA
0%
$0
Property Management
15%
$658
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,097