Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.95% first-year return on $280k initial cash invested.
-16.95%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$6,579
Rent
-$3,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,579
Total Expenses
$10,539
Mortgage P&I
93%
$6,143
Property Taxes
12%
$801
Home Insurance
7%
$437
HOA
0%
$0
Property Management
15%
$987
CapEx
4%
$263
Vacancy
0%
$0
Maintenance
4%
$263
Other
25%
$1,645