Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.67% first-year return on $327k initial cash invested.
-21.67%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$5,486
Rent
-$5,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1473k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$295k
Closing costs
1%
$14,729
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,486
Total Expenses
$11,398
Mortgage P&I
134%
$7,367
Property Taxes
16%
$876
Home Insurance
10%
$522
HOA
0%
$0
Property Management
15%
$823
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,372