Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.28% first-year return on $310k initial cash invested.
-29.28%
Cash On Cash
-0.44%
Cap Rate
-0.07
DSCR
$3,194
Rent
-$7,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,194
Total Expenses
$10,756
Mortgage P&I
217%
$6,924
Property Taxes
39%
$1,250
Home Insurance
16%
$502
HOA
17%
$547
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798