Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.55% first-year return on $278k initial cash invested.
-17.55%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$6,458
Rent
-$4,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$248k
Closing costs
1%
$12,390
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,458
Total Expenses
$10,527
Mortgage P&I
97%
$6,239
Property Taxes
12%
$755
Home Insurance
7%
$434
HOA
0%
$0
Property Management
15%
$969
CapEx
4%
$258
Vacancy
0%
$0
Maintenance
4%
$258
Other
25%
$1,614