Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.43% first-year return on $324k initial cash invested.
-17.43%
Cash On Cash
2.46%
Cap Rate
0.4
DSCR
$8,725
Rent
-$4,705
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
$8,725
Total Expenses
$13,430
Mortgage P&I
83%
$7,221
Property Taxes
17%
$1,514
Home Insurance
6%
$490
HOA
0%
$17
Property Management
15%
$1,309
CapEx
4%
$349
Vacancy
0%
$0
Maintenance
4%
$349
Other
25%
$2,181