Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.51% first-year return on $289k initial cash invested.
-22.51%
Cash On Cash
0.94%
Cap Rate
0.16
DSCR
$3,916
Rent
-$5,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1290k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,916
Total Expenses
$9,335
Mortgage P&I
160%
$6,275
Property Taxes
19%
$728
Home Insurance
12%
$452
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$979