Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.51% first-year return on $283k initial cash invested.
-26.51%
Cash On Cash
-0.15%
Cap Rate
-0.03
DSCR
$2,168
Rent
-$6,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1260k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,601
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,168
Total Expenses
$8,411
Mortgage P&I
277%
$5,995
Property Taxes
39%
$853
Home Insurance
24%
$522
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542