Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.47% first-year return on $291k initial cash invested.
-14.47%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$7,093
Rent
-$3,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$254k
Closing costs
1%
$12,701
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,093
Total Expenses
$10,599
Mortgage P&I
90%
$6,368
Property Taxes
6%
$399
Home Insurance
6%
$427
HOA
0%
$0
Property Management
15%
$1,064
CapEx
4%
$284
Vacancy
0%
$0
Maintenance
4%
$284
Other
25%
$1,773