Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.31% first-year return on $281k initial cash invested.
-24.31%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$2,386
Rent
-$5,682
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,386
Total Expenses
$8,068
Mortgage P&I
260%
$6,203
Property Taxes
10%
$250
Home Insurance
18%
$438
HOA
1%
$33
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596