Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.9% first-year return on $280k initial cash invested.
-24.9%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$3,696
Rent
-$5,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1248k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,481
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,696
Total Expenses
$9,509
Mortgage P&I
162%
$5,993
Property Taxes
35%
$1,296
Home Insurance
12%
$446
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924