Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.87% first-year return on $283k initial cash invested.
-24.87%
Cash On Cash
0.51%
Cap Rate
0.09
DSCR
$5,342
Rent
-$5,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1263k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$253k
Closing costs
1%
$12,632
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,342
Total Expenses
$11,212
Mortgage P&I
116%
$6,198
Property Taxes
37%
$1,996
Home Insurance
8%
$453
HOA
0%
$0
Property Management
15%
$801
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,336