Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.59% first-year return on $283k initial cash invested.
-13.59%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$9,088
Rent
-$3,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1264k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$253k
Closing costs
1%
$12,642
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,088
Total Expenses
$12,298
Mortgage P&I
70%
$6,339
Property Taxes
13%
$1,176
Home Insurance
5%
$420
HOA
0%
$0
Property Management
15%
$1,363
CapEx
4%
$364
Vacancy
0%
$0
Maintenance
4%
$364
Other
25%
$2,272