Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.02% first-year return on $279k initial cash invested.
-26.02%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$2,991
Rent
-$6,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1243k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$249k
Closing costs
1%
$12,429
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,991
Total Expenses
$9,040
Mortgage P&I
206%
$6,176
Property Taxes
25%
$747
Home Insurance
15%
$455
HOA
8%
$225
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748