Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.78% first-year return on $285k initial cash invested.
-20.78%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$5,543
Rent
-$4,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1273k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$255k
Closing costs
1%
$12,732
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,543
Total Expenses
$10,485
Mortgage P&I
112%
$6,217
Property Taxes
21%
$1,152
Home Insurance
8%
$455
HOA
0%
$0
Property Management
15%
$831
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,386