Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.14% first-year return on $300k initial cash invested.
-22.14%
Cash On Cash
1.16%
Cap Rate
0.2
DSCR
$4,206
Rent
-$5,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1342k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$268k
Closing costs
1%
$13,424
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,206
Total Expenses
$9,738
Mortgage P&I
158%
$6,665
Property Taxes
13%
$566
Home Insurance
12%
$488
HOA
0%
$0
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,052