Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.16% first-year return on $297k initial cash invested.
-23.16%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$3,336
Rent
-$5,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1330k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,300
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,336
Total Expenses
$9,074
Mortgage P&I
199%
$6,625
Property Taxes
11%
$383
Home Insurance
14%
$466
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$834