Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.6% first-year return on $302k initial cash invested.
-24.6%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$2,629
Rent
-$6,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,629
Total Expenses
$8,809
Mortgage P&I
251%
$6,597
Property Taxes
13%
$346
Home Insurance
18%
$472
HOA
5%
$133
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$657