Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.49% first-year return on $272k initial cash invested.
-15.49%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$7,033
Rent
-$3,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1152k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$230k
Closing costs
1%
$11,520
Rehab
0%
$0
Furnishing
3%
$30,000
Cashflow
Total Income
$7,033
Total Expenses
$10,543
Mortgage P&I
81%
$5,673
Property Taxes
15%
$1,040
Home Insurance
5%
$360
HOA
1%
$95
Property Management
15%
$1,055
CapEx
4%
$281
Vacancy
0%
$0
Maintenance
4%
$281
Other
25%
$1,758