Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.51% first-year return on $304k initial cash invested.
-23.51%
Cash On Cash
0.73%
Cap Rate
0.13
DSCR
$4,883
Rent
-$5,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1360k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,598
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,883
Total Expenses
$10,829
Mortgage P&I
135%
$6,580
Property Taxes
29%
$1,418
Home Insurance
10%
$488
HOA
0%
$0
Property Management
15%
$732
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,221