Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.15% first-year return on $304k initial cash invested.
-18.15%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$5,937
Rent
-$4,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1362k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,619
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,937
Total Expenses
$10,534
Mortgage P&I
113%
$6,737
Property Taxes
8%
$458
Home Insurance
8%
$490
HOA
0%
$0
Property Management
15%
$891
CapEx
4%
$237
Vacancy
0%
$0
Maintenance
4%
$237
Other
25%
$1,484