Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.83% first-year return on $288k initial cash invested.
-21.83%
Cash On Cash
1.16%
Cap Rate
0.2
DSCR
$4,638
Rent
-$5,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1284k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$257k
Closing costs
1%
$12,835
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,638
Total Expenses
$9,869
Mortgage P&I
135%
$6,281
Property Taxes
20%
$905
Home Insurance
10%
$455
HOA
0%
$0
Property Management
15%
$696
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,160