Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.36% first-year return on $309k initial cash invested.
-16.36%
Cash On Cash
2.4%
Cap Rate
0.41
DSCR
$6,420
Rent
-$4,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1386k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$277k
Closing costs
1%
$13,859
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,420
Total Expenses
$10,634
Mortgage P&I
105%
$6,728
Property Taxes
5%
$334
Home Insurance
8%
$490
HOA
0%
$0
Property Management
15%
$963
CapEx
4%
$257
Vacancy
0%
$0
Maintenance
4%
$257
Other
25%
$1,605