Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.04% first-year return on $324k initial cash invested.
-17.04%
Cash On Cash
2.55%
Cap Rate
0.41
DSCR
$8,927
Rent
-$4,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$280k
Closing costs
1%
$14,000
Rehab
0%
$0
Furnishing
2%
$30,000
Cashflow
Total Income
$8,927
Total Expenses
$13,527
Mortgage P&I
81%
$7,221
Property Taxes
17%
$1,514
Home Insurance
5%
$490
HOA
0%
$17
Property Management
15%
$1,339
CapEx
4%
$357
Vacancy
0%
$0
Maintenance
4%
$357
Other
25%
$2,232