Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.36% first-year return on $279k initial cash invested.
-23.36%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$3,590
Rent
-$5,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1245k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$249k
Closing costs
1%
$12,448
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,590
Total Expenses
$9,028
Mortgage P&I
173%
$6,200
Property Taxes
18%
$649
Home Insurance
13%
$455
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$898