Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.54% first-year return on $283k initial cash invested.
-19.54%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$6,207
Rent
-$4,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1203k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$241k
Closing costs
1%
$12,031
Rehab
0%
$0
Furnishing
2%
$30,000
Cashflow
Total Income
$6,207
Total Expenses
$10,809
Mortgage P&I
98%
$6,070
Property Taxes
18%
$1,112
Home Insurance
6%
$398
HOA
4%
$250
Property Management
15%
$931
CapEx
4%
$248
Vacancy
0%
$0
Maintenance
4%
$248
Other
25%
$1,552