Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.21% first-year return on $279k initial cash invested.
-25.21%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$2,359
Rent
-$5,852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1241k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$248k
Closing costs
1%
$12,405
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,359
Total Expenses
$8,211
Mortgage P&I
263%
$6,196
Property Taxes
13%
$301
Home Insurance
19%
$452
HOA
6%
$130
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590