Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.33% first-year return on $311k initial cash invested.
-20.33%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$4,888
Rent
-$5,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,888
Total Expenses
$10,156
Mortgage P&I
141%
$6,871
Property Taxes
9%
$450
Home Insurance
10%
$488
HOA
0%
$0
Property Management
15%
$733
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,222