Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.17% first-year return on $301k initial cash invested.
-26.17%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$4,449
Rent
-$6,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,493
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,449
Total Expenses
$11,022
Mortgage P&I
156%
$6,947
Property Taxes
32%
$1,438
Home Insurance
11%
$502
HOA
0%
$0
Property Management
15%
$667
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,112