Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.81% first-year return on $313k initial cash invested.
-17.81%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$6,728
Rent
-$4,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1405k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,053
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,728
Total Expenses
$11,376
Mortgage P&I
105%
$7,083
Property Taxes
6%
$420
Home Insurance
8%
$507
HOA
2%
$137
Property Management
15%
$1,009
CapEx
4%
$269
Vacancy
0%
$0
Maintenance
4%
$269
Other
25%
$1,682