Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.73% first-year return on $285k initial cash invested.
-23.73%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$3,528
Rent
-$5,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$255k
Closing costs
1%
$12,735
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,528
Total Expenses
$9,173
Mortgage P&I
177%
$6,247
Property Taxes
22%
$778
Home Insurance
13%
$455
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882