Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.29% first-year return on $283k initial cash invested.
-24.29%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$3,364
Rent
-$5,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1262k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,616
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,364
Total Expenses
$9,091
Mortgage P&I
186%
$6,248
Property Taxes
23%
$772
Home Insurance
14%
$455
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$841