Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.73% first-year return on $286k initial cash invested.
-15.73%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$7,874
Rent
-$3,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1278k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$256k
Closing costs
1%
$12,783
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,874
Total Expenses
$11,629
Mortgage P&I
81%
$6,395
Property Taxes
13%
$1,002
Home Insurance
6%
$453
HOA
0%
$0
Property Management
15%
$1,181
CapEx
4%
$315
Vacancy
0%
$0
Maintenance
4%
$315
Other
25%
$1,968