Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.17% first-year return on $326k initial cash invested.
-23.17%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$4,654
Rent
-$6,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1438k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$288k
Closing costs
1%
$14,377
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,654
Total Expenses
$10,948
Mortgage P&I
155%
$7,194
Property Taxes
22%
$1,017
Home Insurance
11%
$503
HOA
0%
$0
Property Management
15%
$698
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,164