Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.36% first-year return on $277k initial cash invested.
-22.36%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$3,969
Rent
-$5,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1236k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,355
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,969
Total Expenses
$9,140
Mortgage P&I
151%
$5,987
Property Taxes
21%
$821
Home Insurance
11%
$427
HOA
0%
$0
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992