Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.94% first-year return on $282k initial cash invested.
-22.94%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$3,522
Rent
-$5,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1256k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,562
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,522
Total Expenses
$8,909
Mortgage P&I
173%
$6,089
Property Taxes
19%
$677
Home Insurance
13%
$453
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880