Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.34% first-year return on $257k initial cash invested.
-11.34%
Cash On Cash
3.76%
Cap Rate
0.62
DSCR
$7,950
Rent
-$2,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1079k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$216k
Closing costs
1%
$10,786
Rehab
0%
$0
Furnishing
3%
$30,000
Cashflow
Total Income
$7,950
Total Expenses
$10,373
Mortgage P&I
69%
$5,486
Property Taxes
8%
$611
Home Insurance
5%
$360
HOA
1%
$100
Property Management
15%
$1,192
CapEx
4%
$318
Vacancy
0%
$0
Maintenance
4%
$318
Other
25%
$1,988