Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.38% first-year return on $291k initial cash invested.
-19.38%
Cash On Cash
1.58%
Cap Rate
0.28
DSCR
$5,243
Rent
-$4,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1298k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,243
Total Expenses
$9,936
Mortgage P&I
118%
$6,195
Property Taxes
13%
$660
Home Insurance
9%
$464
HOA
2%
$100
Property Management
15%
$786
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,311