Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.98% first-year return on $291k initial cash invested.
-12.98%
Cash On Cash
3.28%
Cap Rate
0.56
DSCR
$7,630
Rent
-$3,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,630
Total Expenses
$10,776
Mortgage P&I
84%
$6,388
Property Taxes
4%
$271
Home Insurance
6%
$455
HOA
0%
$0
Property Management
15%
$1,144
CapEx
4%
$305
Vacancy
0%
$0
Maintenance
4%
$305
Other
25%
$1,908