Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.37% first-year return on $293k initial cash invested.
-22.37%
Cash On Cash
0.91%
Cap Rate
0.16
DSCR
$4,220
Rent
-$5,471
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
$4,220
Total Expenses
$9,691
Mortgage P&I
149%
$6,299
Property Taxes
24%
$1,016
Home Insurance
8%
$350
HOA
0%
$0
Property Management
15%
$633
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,055