Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.7% first-year return on $315k initial cash invested.
-19.7%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$5,476
Rent
-$5,171
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$283k
Closing costs
1%
$14,140
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,476
Total Expenses
$10,647
Mortgage P&I
129%
$7,060
Property Taxes
3%
$147
Home Insurance
11%
$577
HOA
4%
$235
Property Management
15%
$821
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,369