Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.1% first-year return on $280k initial cash invested.
-16.1%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$5,705
Rent
-$3,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,705
Total Expenses
$9,466
Mortgage P&I
107%
$6,088
Property Taxes
4%
$203
Home Insurance
8%
$437
HOA
0%
$0
Property Management
15%
$856
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,426