Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.4% first-year return on $291k initial cash invested.
-18.4%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$7,986
Rent
-$4,467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1301k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,013
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,986
Total Expenses
$12,453
Mortgage P&I
83%
$6,601
Property Taxes
19%
$1,537
Home Insurance
6%
$483
HOA
0%
$0
Property Management
15%
$1,198
CapEx
4%
$319
Vacancy
0%
$0
Maintenance
4%
$319
Other
25%
$1,996