Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.7% first-year return on $281k initial cash invested.
-21.7%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$3,176
Rent
-$5,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,176
Total Expenses
$8,248
Mortgage P&I
193%
$6,119
Property Taxes
5%
$167
Home Insurance
14%
$438
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794