Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.67% first-year return on $279k initial cash invested.
-22.67%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$4,091
Rent
-$5,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1214k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$243k
Closing costs
1%
$12,136
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,091
Total Expenses
$9,359
Mortgage P&I
153%
$6,269
Property Taxes
12%
$492
Home Insurance
14%
$559
HOA
2%
$74
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,023