Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.91% first-year return on $291k initial cash invested.
-24.91%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$2,472
Rent
-$6,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,472
Total Expenses
$8,509
Mortgage P&I
265%
$6,551
Property Taxes
13%
$316
Home Insurance
18%
$455
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618