Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.15% first-year return on $278k initial cash invested.
-21.15%
Cash On Cash
1.21%
Cap Rate
0.21
DSCR
$4,697
Rent
-$4,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1237k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$247k
Closing costs
1%
$12,372
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,697
Total Expenses
$9,594
Mortgage P&I
127%
$5,956
Property Taxes
20%
$935
Home Insurance
10%
$448
HOA
0%
$0
Property Management
15%
$705
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,174