Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18% first-year return on $285k initial cash invested.
-18%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$6,365
Rent
-$4,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1272k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,720
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,365
Total Expenses
$10,642
Mortgage P&I
98%
$6,227
Property Taxes
15%
$939
Home Insurance
7%
$420
HOA
0%
$0
Property Management
15%
$955
CapEx
4%
$255
Vacancy
0%
$0
Maintenance
4%
$255
Other
25%
$1,591