Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.14% first-year return on $295k initial cash invested.
-23.14%
Cash On Cash
0.73%
Cap Rate
0.13
DSCR
$4,715
Rent
-$5,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1317k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$263k
Closing costs
1%
$13,174
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,715
Total Expenses
$10,396
Mortgage P&I
133%
$6,290
Property Taxes
29%
$1,370
Home Insurance
10%
$472
HOA
0%
$0
Property Management
15%
$707
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,179