Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.18% first-year return on $288k initial cash invested.
-23.18%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$5,130
Rent
-$5,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1287k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$257k
Closing costs
1%
$12,874
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,130
Total Expenses
$10,700
Mortgage P&I
123%
$6,328
Property Taxes
28%
$1,421
Home Insurance
10%
$489
HOA
0%
$0
Property Management
15%
$770
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,282