Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.22% first-year return on $272k initial cash invested.
-23.22%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$5,365
Rent
-$5,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
3%
$30,000
Cashflow
Total Income
$5,365
Total Expenses
$10,619
Mortgage P&I
109%
$5,853
Property Taxes
32%
$1,711
Home Insurance
7%
$402
HOA
1%
$77
Property Management
15%
$805
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,341