Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.48% first-year return on $278k initial cash invested.
-13.48%
Cash On Cash
3.06%
Cap Rate
0.53
DSCR
$7,872
Rent
-$3,128
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
$7,872
Total Expenses
$11,000
Mortgage P&I
76%
$5,971
Property Taxes
10%
$813
Home Insurance
6%
$437
HOA
0%
$0
Property Management
15%
$1,181
CapEx
4%
$315
Vacancy
0%
$0
Maintenance
4%
$315
Other
25%
$1,968