Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.62% first-year return on $290k initial cash invested.
-22.62%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$4,403
Rent
-$5,467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,952
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,403
Total Expenses
$9,870
Mortgage P&I
145%
$6,398
Property Taxes
20%
$887
Home Insurance
11%
$472
HOA
0%
$0
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,101