Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.69% first-year return on $283k initial cash invested.
-21.69%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$4,323
Rent
-$5,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1261k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,608
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,323
Total Expenses
$9,434
Mortgage P&I
144%
$6,204
Property Taxes
16%
$700
Home Insurance
11%
$455
HOA
0%
$0
Property Management
15%
$648
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,081