Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.36% first-year return on $296k initial cash invested.
-19.36%
Cash On Cash
1.65%
Cap Rate
0.29
DSCR
$5,854
Rent
-$4,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,854
Total Expenses
$10,633
Mortgage P&I
109%
$6,372
Property Taxes
15%
$887
Home Insurance
8%
$464
HOA
2%
$100
Property Management
15%
$878
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,464