Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.57% first-year return on $305k initial cash invested.
-22.57%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$4,519
Rent
-$5,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1366k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,655
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,519
Total Expenses
$10,250
Mortgage P&I
146%
$6,604
Property Taxes
22%
$1,004
Home Insurance
10%
$472
HOA
0%
$0
Property Management
15%
$678
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,130