Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.74% first-year return on $284k initial cash invested.
-23.74%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$5,396
Rent
-$5,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,650
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,396
Total Expenses
$11,008
Mortgage P&I
117%
$6,328
Property Taxes
19%
$1,047
Home Insurance
8%
$443
HOA
11%
$600
Property Management
15%
$809
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,349