Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.28% first-year return on $322k initial cash invested.
-29.28%
Cash On Cash
-0.33%
Cap Rate
-0.06
DSCR
$5,486
Rent
-$7,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1446k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$289k
Closing costs
1%
$14,455
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,486
Total Expenses
$13,333
Mortgage P&I
132%
$7,230
Property Taxes
44%
$2,420
Home Insurance
19%
$1,050
HOA
0%
$0
Property Management
15%
$823
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,372