Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.3% first-year return on $261k initial cash invested.
-16.3%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$6,375
Rent
-$3,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
3%
$30,000
Cashflow
Total Income
$6,375
Total Expenses
$9,920
Mortgage P&I
87%
$5,532
Property Taxes
14%
$862
Home Insurance
7%
$420
HOA
1%
$46
Property Management
15%
$956
CapEx
4%
$255
Vacancy
0%
$0
Maintenance
4%
$255
Other
25%
$1,594