Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.22% first-year return on $306k initial cash invested.
-22.22%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$5,258
Rent
-$5,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1373k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$275k
Closing costs
1%
$13,733
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,258
Total Expenses
$10,931
Mortgage P&I
126%
$6,610
Property Taxes
25%
$1,326
Home Insurance
9%
$472
HOA
0%
$0
Property Management
15%
$789
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,314