Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.02% first-year return on $305k initial cash invested.
-15.02%
Cash On Cash
2.66%
Cap Rate
0.46
DSCR
$6,818
Rent
-$3,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1365k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,650
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,818
Total Expenses
$10,631
Mortgage P&I
96%
$6,563
Property Taxes
5%
$317
Home Insurance
7%
$478
HOA
0%
$0
Property Management
15%
$1,023
CapEx
4%
$273
Vacancy
0%
$0
Maintenance
4%
$273
Other
25%
$1,704