Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.14% first-year return on $287k initial cash invested.
-20.14%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$4,837
Rent
-$4,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1279k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,790
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,837
Total Expenses
$9,647
Mortgage P&I
130%
$6,309
Property Taxes
12%
$569
Home Insurance
9%
$448
HOA
0%
$0
Property Management
15%
$726
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,209