Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.15% first-year return on $256k initial cash invested.
-22.15%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$4,209
Rent
-$4,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1133k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,327
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,209
Total Expenses
$8,932
Mortgage P&I
136%
$5,704
Property Taxes
17%
$702
Home Insurance
10%
$402
HOA
2%
$105
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,052