Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.66% first-year return on $291k initial cash invested.
-20.66%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$5,723
Rent
-$5,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$255k
Closing costs
1%
$12,737
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,723
Total Expenses
$10,742
Mortgage P&I
113%
$6,456
Property Taxes
19%
$1,067
Home Insurance
8%
$472
HOA
0%
$0
Property Management
15%
$858
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,431