Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.97% first-year return on $282k initial cash invested.
-24.97%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$3,750
Rent
-$5,857
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
6.3%
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
$3,750
Total Expenses
$9,607
Mortgage P&I
167%
$6,248
Property Taxes
27%
$995
Home Insurance
12%
$455
HOA
3%
$109
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938