Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.67% first-year return on $321k initial cash invested.
-19.67%
Cash On Cash
1.6%
Cap Rate
0.28
DSCR
$5,170
Rent
-$5,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1445k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$289k
Closing costs
1%
$14,451
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,170
Total Expenses
$10,439
Mortgage P&I
135%
$6,992
Property Taxes
9%
$443
Home Insurance
10%
$522
HOA
0%
$0
Property Management
15%
$776
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,292