Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.26% first-year return on $272k initial cash invested.
-16.26%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$6,907
Rent
-$3,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1208k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,076
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,907
Total Expenses
$10,587
Mortgage P&I
88%
$6,049
Property Taxes
11%
$786
Home Insurance
6%
$437
HOA
0%
$0
Property Management
15%
$1,036
CapEx
4%
$276
Vacancy
0%
$0
Maintenance
4%
$276
Other
25%
$1,727