Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.46% first-year return on $312k initial cash invested.
-28.46%
Cash On Cash
-0.4%
Cap Rate
-0.07
DSCR
$3,895
Rent
-$7,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$14,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,895
Total Expenses
$11,295
Mortgage P&I
174%
$6,777
Property Taxes
55%
$2,158
Home Insurance
13%
$490
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974