Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.09% first-year return on $317k initial cash invested.
-13.09%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$9,207
Rent
-$3,461
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
$9,207
Total Expenses
$12,668
Mortgage P&I
77%
$7,086
Property Taxes
7%
$649
Home Insurance
6%
$514
HOA
0%
$0
Property Management
15%
$1,381
CapEx
4%
$368
Vacancy
0%
$0
Maintenance
4%
$368
Other
25%
$2,302