Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.8% first-year return on $327k initial cash invested.
-23.8%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$5,440
Rent
-$6,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1471k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$294k
Closing costs
1%
$14,713
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,440
Total Expenses
$11,924
Mortgage P&I
135%
$7,361
Property Taxes
26%
$1,428
Home Insurance
10%
$523
HOA
0%
$0
Property Management
15%
$816
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,360