Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.12% first-year return on $311k initial cash invested.
-27.12%
Cash On Cash
0.03%
Cap Rate
0
DSCR
$3,979
Rent
-$7,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,979
Total Expenses
$11,006
Mortgage P&I
173%
$6,898
Property Taxes
35%
$1,410
Home Insurance
12%
$488
HOA
8%
$300
Property Management
15%
$597
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$995