Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.83% first-year return on $320k initial cash invested.
-24.83%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$4,402
Rent
-$6,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1438k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$288k
Closing costs
1%
$14,381
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,402
Total Expenses
$11,023
Mortgage P&I
161%
$7,066
Property Taxes
29%
$1,267
Home Insurance
13%
$578
HOA
0%
$0
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100