Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.02% first-year return on $282k initial cash invested.
-11.02%
Cash On Cash
3.49%
Cap Rate
0.61
DSCR
$8,300
Rent
-$2,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
3%
$30,000
Cashflow
Total Income
$8,300
Total Expenses
$10,888
Mortgage P&I
69%
$5,741
Property Taxes
9%
$743
Home Insurance
5%
$420
HOA
0%
$0
Property Management
15%
$1,245
CapEx
4%
$332
Vacancy
0%
$0
Maintenance
4%
$332
Other
25%
$2,075