Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.54% first-year return on $319k initial cash invested.
-19.54%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$6,513
Rent
-$5,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1434k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$287k
Closing costs
1%
$14,337
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,513
Total Expenses
$11,708
Mortgage P&I
108%
$7,047
Property Taxes
16%
$1,046
Home Insurance
7%
$488
HOA
0%
$0
Property Management
15%
$977
CapEx
4%
$261
Vacancy
0%
$0
Maintenance
4%
$261
Other
25%
$1,628