Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.12% first-year return on $302k initial cash invested.
-16.12%
Cash On Cash
2.43%
Cap Rate
0.43
DSCR
$9,434
Rent
-$4,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,434
Total Expenses
$13,484
Mortgage P&I
68%
$6,404
Property Taxes
22%
$2,081
Home Insurance
5%
$472
HOA
0%
$0
Property Management
15%
$1,415
CapEx
4%
$377
Vacancy
0%
$0
Maintenance
4%
$377
Other
25%
$2,358