Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.92% first-year return on $299k initial cash invested.
-21.92%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$5,748
Rent
-$5,467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1340k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,395
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,748
Total Expenses
$11,215
Mortgage P&I
114%
$6,561
Property Taxes
24%
$1,371
Home Insurance
9%
$524
HOA
0%
$0
Property Management
15%
$862
CapEx
4%
$230
Vacancy
0%
$0
Maintenance
4%
$230
Other
25%
$1,437