Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.53% first-year return on $317k initial cash invested.
-13.53%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$8,985
Rent
-$3,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1425k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$285k
Closing costs
1%
$14,251
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,985
Total Expenses
$12,561
Mortgage P&I
79%
$7,086
Property Taxes
7%
$649
Home Insurance
6%
$514
HOA
0%
$0
Property Management
15%
$1,348
CapEx
4%
$359
Vacancy
0%
$0
Maintenance
4%
$359
Other
25%
$2,246