Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.32% first-year return on $293k initial cash invested.
-25.32%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$3,878
Rent
-$6,176
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,079
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,878
Total Expenses
$10,054
Mortgage P&I
165%
$6,416
Property Taxes
34%
$1,321
Home Insurance
12%
$455
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$970