Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.7% first-year return on $294k initial cash invested.
-17.7%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$6,072
Rent
-$4,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1314k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,135
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,072
Total Expenses
$10,406
Mortgage P&I
107%
$6,470
Property Taxes
9%
$540
Home Insurance
8%
$481
HOA
0%
$0
Property Management
15%
$911
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,518