Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22% first-year return on $284k initial cash invested.
-22%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$4,577
Rent
-$5,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1267k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,673
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,577
Total Expenses
$9,786
Mortgage P&I
141%
$6,467
Property Taxes
15%
$669
Home Insurance
10%
$453
HOA
0%
$0
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,144