Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.61% first-year return on $319k initial cash invested.
-23.61%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$4,278
Rent
-$6,280
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$287k
Closing costs
1%
$14,343
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,278
Total Expenses
$10,558
Mortgage P&I
166%
$7,102
Property Taxes
19%
$824
Home Insurance
14%
$578
HOA
0%
$0
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,070