Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.42% first-year return on $290k initial cash invested.
-21.42%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$4,690
Rent
-$5,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,947
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,690
Total Expenses
$9,865
Mortgage P&I
135%
$6,323
Property Taxes
9%
$404
Home Insurance
10%
$472
HOA
9%
$414
Property Management
15%
$704
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,172