Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.53% first-year return on $291k initial cash invested.
-18.53%
Cash On Cash
1.91%
Cap Rate
0.33
DSCR
$4,736
Rent
-$4,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,989
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,736
Total Expenses
$9,225
Mortgage P&I
135%
$6,372
Property Taxes
3%
$126
Home Insurance
10%
$455
HOA
0%
$0
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,184