Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.49% first-year return on $303k initial cash invested.
-21.49%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$4,218
Rent
-$5,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1356k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$271k
Closing costs
1%
$13,555
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,218
Total Expenses
$9,637
Mortgage P&I
159%
$6,710
Property Taxes
9%
$379
Home Insurance
12%
$523
HOA
0%
$0
Property Management
15%
$633
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,054