Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.78% first-year return on $298k initial cash invested.
-17.78%
Cash On Cash
2.04%
Cap Rate
0.35
DSCR
$5,678
Rent
-$4,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1334k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$267k
Closing costs
1%
$13,338
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,678
Total Expenses
$10,095
Mortgage P&I
114%
$6,454
Property Taxes
8%
$451
Home Insurance
8%
$464
HOA
0%
$0
Property Management
15%
$852
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,420