Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.63% first-year return on $320k initial cash invested.
-21.63%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$5,585
Rent
-$5,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1440k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$288k
Closing costs
1%
$14,397
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,585
Total Expenses
$11,360
Mortgage P&I
128%
$7,154
Property Taxes
12%
$656
Home Insurance
12%
$648
HOA
4%
$222
Property Management
15%
$838
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,396