Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.87% first-year return on $260k initial cash invested.
-17.87%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$5,671
Rent
-$3,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,671
Total Expenses
$9,535
Mortgage P&I
101%
$5,715
Property Taxes
12%
$695
Home Insurance
7%
$402
HOA
0%
$0
Property Management
15%
$851
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,418