Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.05% first-year return on $308k initial cash invested.
-24.05%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$5,091
Rent
-$6,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1382k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,817
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,091
Total Expenses
$11,268
Mortgage P&I
136%
$6,913
Property Taxes
28%
$1,421
Home Insurance
10%
$489
HOA
0%
$0
Property Management
15%
$764
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,273