Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.74% first-year return on $297k initial cash invested.
-21.74%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$5,138
Rent
-$5,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1327k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$265k
Closing costs
1%
$13,272
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,138
Total Expenses
$10,513
Mortgage P&I
130%
$6,682
Property Taxes
17%
$874
Home Insurance
10%
$490
HOA
0%
$0
Property Management
15%
$771
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,284