Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.24% first-year return on $289k initial cash invested.
-12.24%
Cash On Cash
3.45%
Cap Rate
0.59
DSCR
$8,240
Rent
-$2,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1292k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,921
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,240
Total Expenses
$11,191
Mortgage P&I
77%
$6,338
Property Taxes
5%
$442
Home Insurance
6%
$455
HOA
0%
$0
Property Management
15%
$1,236
CapEx
4%
$330
Vacancy
0%
$0
Maintenance
4%
$330
Other
25%
$2,060