Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.72% first-year return on $267k initial cash invested.
-25.72%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$3,310
Rent
-$5,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1185k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,310
Total Expenses
$9,030
Mortgage P&I
176%
$5,811
Property Taxes
32%
$1,064
Home Insurance
13%
$429
HOA
4%
$138
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$828