Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.36% first-year return on $281k initial cash invested.
-25.36%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$5,972
Rent
-$5,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1254k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$251k
Closing costs
1%
$12,535
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,972
Total Expenses
$11,916
Mortgage P&I
104%
$6,186
Property Taxes
32%
$1,938
Home Insurance
8%
$455
HOA
8%
$470
Property Management
15%
$896
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,493