Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.86% first-year return on $313k initial cash invested.
-24.86%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$3,619
Rent
-$6,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1406k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,060
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,619
Total Expenses
$10,109
Mortgage P&I
192%
$6,963
Property Taxes
25%
$900
Home Insurance
14%
$508
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$905