Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.51% first-year return on $280k initial cash invested.
-19.51%
Cash On Cash
2.25%
Cap Rate
0.36
DSCR
$7,695
Rent
-$4,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,492
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,695
Total Expenses
$12,253
Mortgage P&I
86%
$6,590
Property Taxes
20%
$1,514
Home Insurance
6%
$455
HOA
0%
$0
Property Management
15%
$1,154
CapEx
4%
$308
Vacancy
0%
$0
Maintenance
4%
$308
Other
25%
$1,924