Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.39% first-year return on $294k initial cash invested.
-29.39%
Cash On Cash
-0.43%
Cap Rate
-0.07
DSCR
$4,340
Rent
-$7,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1313k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,125
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,340
Total Expenses
$11,532
Mortgage P&I
151%
$6,544
Property Taxes
32%
$1,370
Home Insurance
11%
$478
HOA
24%
$1,056
Property Management
15%
$651
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,085