Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.39% first-year return on $281k initial cash invested.
-25.39%
Cash On Cash
0.27%
Cap Rate
0.05
DSCR
$2,939
Rent
-$5,956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1255k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$251k
Closing costs
1%
$12,546
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,939
Total Expenses
$8,895
Mortgage P&I
208%
$6,117
Property Taxes
35%
$1,016
Home Insurance
12%
$350
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$735