Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.01% first-year return on $265k initial cash invested.
-30.01%
Cash On Cash
-0.6%
Cap Rate
-0.1
DSCR
$3,910
Rent
-$6,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,749
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,910
Total Expenses
$10,531
Mortgage P&I
150%
$5,877
Property Taxes
60%
$2,358
Home Insurance
11%
$420
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$978