Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.49% first-year return on $261k initial cash invested.
-18.49%
Cash On Cash
1.82%
Cap Rate
0.32
DSCR
$5,354
Rent
-$4,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1158k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,575
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,354
Total Expenses
$9,377
Mortgage P&I
104%
$5,567
Property Taxes
15%
$821
Home Insurance
8%
$420
HOA
0%
$0
Property Management
15%
$803
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,338