Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21% first-year return on $312k initial cash invested.
-21%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$5,172
Rent
-$5,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1401k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$14,010
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,172
Total Expenses
$10,636
Mortgage P&I
134%
$6,910
Property Taxes
14%
$735
Home Insurance
10%
$508
HOA
0%
$0
Property Management
15%
$776
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,293