Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.66% first-year return on $295k initial cash invested.
-18.66%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$6,300
Rent
-$4,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1319k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$264k
Closing costs
1%
$13,187
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,300
Total Expenses
$10,885
Mortgage P&I
105%
$6,601
Property Taxes
13%
$840
Home Insurance
7%
$420
HOA
0%
$0
Property Management
15%
$945
CapEx
4%
$252
Vacancy
0%
$0
Maintenance
4%
$252
Other
25%
$1,575