Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.75% first-year return on $269k initial cash invested.
-23.75%
Cash On Cash
0.62%
Cap Rate
0.11
DSCR
$4,006
Rent
-$5,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1194k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,943
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,006
Total Expenses
$9,325
Mortgage P&I
144%
$5,778
Property Taxes
30%
$1,208
Home Insurance
10%
$416
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002