Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.61% first-year return on $303k initial cash invested.
-19.61%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$6,464
Rent
-$4,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$272k
Closing costs
1%
$13,582
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,464
Total Expenses
$11,419
Mortgage P&I
104%
$6,711
Property Taxes
16%
$1,036
Home Insurance
8%
$488
HOA
1%
$80
Property Management
15%
$970
CapEx
4%
$259
Vacancy
0%
$0
Maintenance
4%
$259
Other
25%
$1,616