Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.58% first-year return on $278k initial cash invested.
-13.58%
Cash On Cash
3.03%
Cap Rate
0.52
DSCR
$7,826
Rent
-$3,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1240k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$248k
Closing costs
1%
$12,404
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,826
Total Expenses
$10,977
Mortgage P&I
76%
$5,971
Property Taxes
10%
$813
Home Insurance
6%
$437
HOA
0%
$0
Property Management
15%
$1,174
CapEx
4%
$313
Vacancy
0%
$0
Maintenance
4%
$313
Other
25%
$1,956