Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.34% first-year return on $278k initial cash invested.
-14.34%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$7,707
Rent
-$3,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
3%
$36,000
Cashflow
Total Income
$7,707
Total Expenses
$11,024
Mortgage P&I
75%
$5,754
Property Taxes
15%
$1,169
Home Insurance
5%
$402
HOA
0%
$0
Property Management
15%
$1,156
CapEx
4%
$308
Vacancy
0%
$0
Maintenance
4%
$308
Other
25%
$1,927