Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.48% first-year return on $305k initial cash invested.
-20.48%
Cash On Cash
1.46%
Cap Rate
0.25
DSCR
$5,530
Rent
-$5,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1366k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,661
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,530
Total Expenses
$10,734
Mortgage P&I
120%
$6,640
Property Taxes
17%
$952
Home Insurance
9%
$488
HOA
0%
$0
Property Management
15%
$830
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,382