Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.29% first-year return on $282k initial cash invested.
-23.29%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$3,970
Rent
-$5,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1259k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$252k
Closing costs
1%
$12,592
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,970
Total Expenses
$9,451
Mortgage P&I
158%
$6,267
Property Taxes
21%
$825
Home Insurance
11%
$453
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992