Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.53% first-year return on $289k initial cash invested.
-25.53%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$3,865
Rent
-$6,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,886
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,865
Total Expenses
$10,005
Mortgage P&I
165%
$6,370
Property Taxes
34%
$1,305
Home Insurance
12%
$472
HOA
0%
$2
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$966