Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.69% first-year return on $257k initial cash invested.
-20.69%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$4,180
Rent
-$4,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1139k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,391
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,180
Total Expenses
$8,614
Mortgage P&I
136%
$5,667
Property Taxes
12%
$521
Home Insurance
10%
$420
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,045