Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.48% first-year return on $321k initial cash invested.
-21.48%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$5,456
Rent
-$5,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1445k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$289k
Closing costs
1%
$14,446
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,456
Total Expenses
$11,208
Mortgage P&I
131%
$7,158
Property Taxes
17%
$908
Home Insurance
10%
$524
HOA
0%
$0
Property Management
15%
$818
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,364