Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.23% first-year return on $255k initial cash invested.
-23.23%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$3,253
Rent
-$4,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1131k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,307
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,253
Total Expenses
$8,199
Mortgage P&I
172%
$5,593
Property Taxes
20%
$643
Home Insurance
12%
$402
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813