Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.26% first-year return on $294k initial cash invested.
-17.26%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$9,051
Rent
-$4,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1316k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,164
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,051
Total Expenses
$13,287
Mortgage P&I
71%
$6,389
Property Taxes
23%
$2,081
Home Insurance
5%
$472
HOA
0%
$0
Property Management
15%
$1,358
CapEx
4%
$362
Vacancy
0%
$0
Maintenance
4%
$362
Other
25%
$2,263