Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.72% first-year return on $275k initial cash invested.
-20.72%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$5,658
Rent
-$4,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1224k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$245k
Closing costs
1%
$12,238
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,658
Total Expenses
$10,406
Mortgage P&I
107%
$6,047
Property Taxes
20%
$1,137
Home Insurance
9%
$507
HOA
0%
$0
Property Management
15%
$849
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,414