Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.33% first-year return on $282k initial cash invested.
-15.33%
Cash On Cash
2.62%
Cap Rate
0.45
DSCR
$6,877
Rent
-$3,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1256k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,564
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,877
Total Expenses
$10,477
Mortgage P&I
88%
$6,072
Property Taxes
9%
$618
Home Insurance
7%
$486
HOA
0%
$0
Property Management
15%
$1,032
CapEx
4%
$275
Vacancy
0%
$0
Maintenance
4%
$275
Other
25%
$1,719