Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.13% first-year return on $281k initial cash invested.
-12.13%
Cash On Cash
3.5%
Cap Rate
0.59
DSCR
$8,772
Rent
-$2,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1252k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,523
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,772
Total Expenses
$11,613
Mortgage P&I
70%
$6,143
Property Taxes
9%
$755
Home Insurance
6%
$488
HOA
0%
$16
Property Management
15%
$1,316
CapEx
4%
$351
Vacancy
0%
$0
Maintenance
4%
$351
Other
25%
$2,193