Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.37% first-year return on $262k initial cash invested.
-18.37%
Cash On Cash
1.85%
Cap Rate
0.32
DSCR
$5,261
Rent
-$4,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1164k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$233k
Closing costs
1%
$11,640
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,261
Total Expenses
$9,278
Mortgage P&I
107%
$5,603
Property Taxes
14%
$738
Home Insurance
8%
$413
HOA
0%
$0
Property Management
15%
$789
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,315