Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.37% first-year return on $278k initial cash invested.
-24.37%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$4,923
Rent
-$5,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1237k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$247k
Closing costs
1%
$12,365
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,923
Total Expenses
$10,561
Mortgage P&I
125%
$6,145
Property Taxes
21%
$1,035
Home Insurance
9%
$438
HOA
12%
$580
Property Management
15%
$738
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,231