Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.91% first-year return on $286k initial cash invested.
-20.91%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$5,127
Rent
-$4,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1276k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,761
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,127
Total Expenses
$10,111
Mortgage P&I
121%
$6,222
Property Taxes
19%
$990
Home Insurance
9%
$438
HOA
0%
$0
Property Management
15%
$769
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,282