Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.18% first-year return on $308k initial cash invested.
-24.18%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$4,328
Rent
-$6,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1354k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$271k
Closing costs
1%
$13,536
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,328
Total Expenses
$10,540
Mortgage P&I
156%
$6,773
Property Taxes
27%
$1,160
Home Insurance
11%
$490
HOA
1%
$40
Property Management
15%
$649
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,082