Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.58% first-year return on $291k initial cash invested.
-25.58%
Cash On Cash
0.21%
Cap Rate
0.04
DSCR
$2,075
Rent
-$6,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,075
Total Expenses
$8,274
Mortgage P&I
305%
$6,339
Property Taxes
23%
$484
Home Insurance
22%
$455
HOA
0%
$0
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$519