Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.2% first-year return on $291k initial cash invested.
-17.2%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$5,512
Rent
-$4,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,512
Total Expenses
$9,680
Mortgage P&I
114%
$6,304
Property Taxes
5%
$276
Home Insurance
8%
$455
HOA
0%
$0
Property Management
15%
$827
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,378