Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.45% first-year return on $289k initial cash invested.
-23.45%
Cash On Cash
0.8%
Cap Rate
0.14
DSCR
$3,784
Rent
-$5,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,881
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,784
Total Expenses
$9,422
Mortgage P&I
168%
$6,345
Property Taxes
19%
$725
Home Insurance
13%
$499
HOA
1%
$37
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946