Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.43% first-year return on $276k initial cash invested.
-25.43%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$4,859
Rent
-$5,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1229k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$246k
Closing costs
1%
$12,286
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,859
Total Expenses
$10,709
Mortgage P&I
124%
$6,012
Property Taxes
40%
$1,927
Home Insurance
9%
$438
HOA
0%
$0
Property Management
15%
$729
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,215