Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.91% first-year return on $274k initial cash invested.
-24.91%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$4,387
Rent
-$5,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1218k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,184
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,387
Total Expenses
$10,071
Mortgage P&I
141%
$6,181
Property Taxes
22%
$954
Home Insurance
10%
$438
HOA
9%
$393
Property Management
15%
$658
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,097