Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.19% first-year return on $326k initial cash invested.
-21.19%
Cash On Cash
1.33%
Cap Rate
0.23
DSCR
$5,104
Rent
-$5,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1466k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,655
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,104
Total Expenses
$10,855
Mortgage P&I
141%
$7,171
Property Taxes
7%
$372
Home Insurance
11%
$542
HOA
6%
$320
Property Management
15%
$766
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,276