Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.48% first-year return on $277k initial cash invested.
-16.48%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$6,552
Rent
-$3,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1232k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$246k
Closing costs
1%
$12,323
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,552
Total Expenses
$10,354
Mortgage P&I
93%
$6,061
Property Taxes
11%
$710
Home Insurance
7%
$438
HOA
0%
$0
Property Management
15%
$983
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,638