Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.75% first-year return on $255k initial cash invested.
-22.75%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$3,157
Rent
-$4,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1126k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$225k
Closing costs
1%
$11,263
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,157
Total Expenses
$7,983
Mortgage P&I
172%
$5,422
Property Taxes
20%
$644
Home Insurance
13%
$402
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$789