Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.81% first-year return on $313k initial cash invested.
-23.81%
Cash On Cash
0.61%
Cap Rate
0.11
DSCR
$4,318
Rent
-$6,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1403k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,029
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,318
Total Expenses
$10,521
Mortgage P&I
156%
$6,738
Property Taxes
29%
$1,271
Home Insurance
10%
$438
HOA
0%
$0
Property Management
15%
$648
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,080