Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.55% first-year return on $302k initial cash invested.
-8.55%
Cash On Cash
4.51%
Cap Rate
0.76
DSCR
$13,616
Rent
-$2,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$13,616
Total Expenses
$15,765
Mortgage P&I
49%
$6,676
Property Taxes
15%
$2,081
Home Insurance
3%
$472
HOA
0%
$0
Property Management
15%
$2,042
CapEx
4%
$545
Vacancy
0%
$0
Maintenance
4%
$545
Other
25%
$3,404