Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.29% first-year return on $256k initial cash invested.
-26.29%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$3,569
Rent
-$5,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1136k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,357
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,569
Total Expenses
$9,188
Mortgage P&I
162%
$5,780
Property Taxes
33%
$1,169
Home Insurance
13%
$450
HOA
2%
$76
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892