Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.62% first-year return on $299k initial cash invested.
-27.62%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$2,438
Rent
-$6,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,400
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,438
Total Expenses
$9,330
Mortgage P&I
278%
$6,783
Property Taxes
35%
$850
Home Insurance
22%
$525
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610