Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.75% first-year return on $301k initial cash invested.
-18.75%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$6,505
Rent
-$4,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1348k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,475
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,505
Total Expenses
$11,208
Mortgage P&I
103%
$6,684
Property Taxes
11%
$707
Home Insurance
8%
$542
HOA
2%
$153
Property Management
15%
$976
CapEx
4%
$260
Vacancy
0%
$0
Maintenance
4%
$260
Other
25%
$1,626