Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.7% first-year return on $280k initial cash invested.
-24.7%
Cash On Cash
0.7%
Cap Rate
0.11
DSCR
$3,148
Rent
-$5,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,499
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,148
Total Expenses
$8,922
Mortgage P&I
203%
$6,375
Property Taxes
14%
$428
Home Insurance
14%
$438
HOA
5%
$170
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787