Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.87% first-year return on $311k initial cash invested.
-23.87%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$3,311
Rent
-$6,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,311
Total Expenses
$9,496
Mortgage P&I
207%
$6,838
Property Taxes
18%
$581
Home Insurance
15%
$488
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$828