Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.06% first-year return on $266k initial cash invested.
-23.06%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$4,280
Rent
-$5,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1182k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,818
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,280
Total Expenses
$9,394
Mortgage P&I
135%
$5,762
Property Taxes
26%
$1,106
Home Insurance
11%
$472
HOA
0%
$0
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,070