Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.47% first-year return on $282k initial cash invested.
-25.47%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$2,968
Rent
-$5,991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1258k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$252k
Closing costs
1%
$12,583
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,968
Total Expenses
$8,959
Mortgage P&I
208%
$6,182
Property Taxes
27%
$808
Home Insurance
16%
$464
HOA
3%
$80
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742