Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.21% first-year return on $271k initial cash invested.
-16.21%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$6,833
Rent
-$3,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1205k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,045
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,833
Total Expenses
$10,493
Mortgage P&I
87%
$5,974
Property Taxes
12%
$811
Home Insurance
6%
$429
HOA
0%
$0
Property Management
15%
$1,025
CapEx
4%
$273
Vacancy
0%
$0
Maintenance
4%
$273
Other
25%
$1,708