Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.71% first-year return on $295k initial cash invested.
-21.71%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$4,298
Rent
-$5,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1318k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$264k
Closing costs
1%
$13,184
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,298
Total Expenses
$9,633
Mortgage P&I
154%
$6,624
Property Taxes
11%
$460
Home Insurance
11%
$486
HOA
0%
$0
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,074