Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.92% first-year return on $300k initial cash invested.
-24.92%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$3,396
Rent
-$6,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1343k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$269k
Closing costs
1%
$13,434
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,396
Total Expenses
$9,628
Mortgage P&I
193%
$6,559
Property Taxes
27%
$918
Home Insurance
14%
$485
HOA
1%
$36
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$849