Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.78% first-year return on $293k initial cash invested.
-22.78%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$4,594
Rent
-$5,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1308k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,082
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,594
Total Expenses
$10,150
Mortgage P&I
141%
$6,481
Property Taxes
21%
$942
Home Insurance
10%
$472
HOA
1%
$50
Property Management
15%
$689
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,148