Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.02% first-year return on $272k initial cash invested.
-18.02%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$4,908
Rent
-$4,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1207k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$241k
Closing costs
1%
$12,072
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,908
Total Expenses
$8,986
Mortgage P&I
121%
$5,946
Property Taxes
6%
$274
Home Insurance
8%
$411
HOA
0%
$0
Property Management
15%
$736
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,227