Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.11% first-year return on $297k initial cash invested.
-21.11%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$5,607
Rent
-$5,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$260k
Closing costs
1%
$12,994
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,607
Total Expenses
$10,829
Mortgage P&I
119%
$6,648
Property Taxes
15%
$865
Home Insurance
7%
$420
HOA
4%
$205
Property Management
15%
$841
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,402