Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.39% first-year return on $311k initial cash invested.
-20.39%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$5,860
Rent
-$5,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,948
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,860
Total Expenses
$11,142
Mortgage P&I
118%
$6,887
Property Taxes
10%
$593
Home Insurance
13%
$770
HOA
1%
$80
Property Management
15%
$879
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,465