Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.4% first-year return on $296k initial cash invested.
-23.4%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$3,717
Rent
-$5,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1326k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,259
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,717
Total Expenses
$9,498
Mortgage P&I
175%
$6,497
Property Taxes
20%
$744
Home Insurance
13%
$472
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$929