Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.44% first-year return on $291k initial cash invested.
-25.44%
Cash On Cash
0.33%
Cap Rate
0.06
DSCR
$2,480
Rent
-$6,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,480
Total Expenses
$8,644
Mortgage P&I
259%
$6,418
Property Taxes
23%
$581
Home Insurance
18%
$455
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620