Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.73% first-year return on $282k initial cash invested.
-14.73%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$7,765
Rent
-$3,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1255k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,549
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,765
Total Expenses
$11,221
Mortgage P&I
79%
$6,172
Property Taxes
11%
$843
Home Insurance
6%
$446
HOA
0%
$32
Property Management
15%
$1,165
CapEx
4%
$311
Vacancy
0%
$0
Maintenance
4%
$311
Other
25%
$1,941