Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.46% first-year return on $321k initial cash invested.
-22.46%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$5,068
Rent
-$5,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1441k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$288k
Closing costs
1%
$14,407
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,068
Total Expenses
$11,067
Mortgage P&I
139%
$7,025
Property Taxes
23%
$1,190
Home Insurance
8%
$419
HOA
0%
$0
Property Management
15%
$760
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,267