Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.46% first-year return on $286k initial cash invested.
-30.46%
Cash On Cash
-0.81%
Cap Rate
-0.14
DSCR
$1,863
Rent
-$7,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,751
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,863
Total Expenses
$9,116
Mortgage P&I
339%
$6,322
Property Taxes
78%
$1,453
Home Insurance
24%
$446
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$466