Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.92% first-year return on $300k initial cash invested.
-21.92%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$4,402
Rent
-$5,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1345k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$269k
Closing costs
1%
$13,445
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,402
Total Expenses
$9,889
Mortgage P&I
151%
$6,660
Property Taxes
14%
$636
Home Insurance
11%
$481
HOA
0%
$0
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100