Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.3% first-year return on $321k initial cash invested.
-19.3%
Cash On Cash
1.74%
Cap Rate
0.3
DSCR
$6,674
Rent
-$5,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1442k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$288k
Closing costs
1%
$14,421
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,674
Total Expenses
$11,833
Mortgage P&I
105%
$6,978
Property Taxes
15%
$1,023
Home Insurance
8%
$523
HOA
2%
$106
Property Management
15%
$1,001
CapEx
4%
$267
Vacancy
0%
$0
Maintenance
4%
$267
Other
25%
$1,668