Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.26% first-year return on $267k initial cash invested.
-15.26%
Cash On Cash
2.69%
Cap Rate
0.46
DSCR
$6,292
Rent
-$3,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1184k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,839
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,292
Total Expenses
$9,682
Mortgage P&I
92%
$5,796
Property Taxes
7%
$424
Home Insurance
7%
$441
HOA
0%
$0
Property Management
15%
$944
CapEx
4%
$252
Vacancy
0%
$0
Maintenance
4%
$252
Other
25%
$1,573