Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.95% first-year return on $281k initial cash invested.
-23.95%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$4,132
Rent
-$5,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1252k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,519
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,132
Total Expenses
$9,738
Mortgage P&I
150%
$6,194
Property Taxes
18%
$740
Home Insurance
11%
$455
HOA
9%
$366
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,033