Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.48% first-year return on $288k initial cash invested.
-27.48%
Cash On Cash
0.08%
Cap Rate
0.01
DSCR
$4,450
Rent
-$6,592
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
6.5%
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
$4,450
Total Expenses
$11,042
Mortgage P&I
146%
$6,498
Property Taxes
44%
$1,958
Home Insurance
10%
$450
HOA
0%
$0
Property Management
15%
$668
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,112