Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.75% first-year return on $309k initial cash invested.
-20.75%
Cash On Cash
1.32%
Cap Rate
0.23
DSCR
$4,159
Rent
-$5,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1388k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$278k
Closing costs
1%
$13,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,159
Total Expenses
$9,511
Mortgage P&I
161%
$6,715
Property Taxes
8%
$314
Home Insurance
12%
$486
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040