Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.59% first-year return on $304k initial cash invested.
-23.59%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$3,916
Rent
-$5,972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1361k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,607
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,916
Total Expenses
$9,888
Mortgage P&I
172%
$6,754
Property Taxes
20%
$766
Home Insurance
12%
$488
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$979