Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.73% first-year return on $300k initial cash invested.
-19.73%
Cash On Cash
1.7%
Cap Rate
0.29
DSCR
$6,191
Rent
-$4,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1343k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$269k
Closing costs
1%
$13,427
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,191
Total Expenses
$11,123
Mortgage P&I
106%
$6,587
Property Taxes
13%
$798
Home Insurance
7%
$455
HOA
5%
$310
Property Management
15%
$929
CapEx
4%
$248
Vacancy
0%
$0
Maintenance
4%
$248
Other
25%
$1,548