Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.07% first-year return on $264k initial cash invested.
-20.07%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$5,011
Rent
-$4,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1173k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$235k
Closing costs
1%
$11,727
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,011
Total Expenses
$9,430
Mortgage P&I
116%
$5,817
Property Taxes
16%
$788
Home Insurance
8%
$420
HOA
0%
$0
Property Management
15%
$752
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,253