Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.66% first-year return on $306k initial cash invested.
-19.66%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$5,437
Rent
-$5,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1371k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$274k
Closing costs
1%
$13,709
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,437
Total Expenses
$10,448
Mortgage P&I
126%
$6,855
Property Taxes
10%
$540
Home Insurance
8%
$420
HOA
0%
$24
Property Management
15%
$816
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,359