Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.25% first-year return on $276k initial cash invested.
-15.25%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$7,655
Rent
-$3,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1228k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$246k
Closing costs
1%
$12,283
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,655
Total Expenses
$11,161
Mortgage P&I
80%
$6,093
Property Taxes
11%
$871
Home Insurance
7%
$523
HOA
0%
$0
Property Management
15%
$1,148
CapEx
4%
$306
Vacancy
0%
$0
Maintenance
4%
$306
Other
25%
$1,914