Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.79% first-year return on $317k initial cash invested.
-25.79%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$2,684
Rent
-$6,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1422k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$284k
Closing costs
1%
$14,219
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,684
Total Expenses
$9,487
Mortgage P&I
259%
$6,963
Property Taxes
26%
$709
Home Insurance
17%
$453
HOA
3%
$74
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$671