Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.55% first-year return on $288k initial cash invested.
-24.55%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$4,200
Rent
-$5,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1285k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$257k
Closing costs
1%
$12,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,200
Total Expenses
$10,088
Mortgage P&I
150%
$6,316
Property Taxes
31%
$1,306
Home Insurance
11%
$450
HOA
0%
$0
Property Management
15%
$630
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,050