Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.68% first-year return on $280k initial cash invested.
-22.68%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$4,579
Rent
-$5,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1218k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$244k
Closing costs
1%
$12,176
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,579
Total Expenses
$9,866
Mortgage P&I
132%
$6,052
Property Taxes
23%
$1,052
Home Insurance
9%
$429
HOA
3%
$135
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,145