Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.37% first-year return on $278k initial cash invested.
-20.37%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$5,668
Rent
-$4,724
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$248k
Closing costs
1%
$12,392
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,668
Total Expenses
$10,392
Mortgage P&I
107%
$6,072
Property Taxes
21%
$1,162
Home Insurance
8%
$437
HOA
0%
$0
Property Management
15%
$850
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,417