Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.02% first-year return on $260k initial cash invested.
-16.02%
Cash On Cash
2.43%
Cap Rate
0.42
DSCR
$5,268
Rent
-$3,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1153k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$231k
Closing costs
1%
$11,534
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,268
Total Expenses
$8,741
Mortgage P&I
106%
$5,597
Property Taxes
4%
$186
Home Insurance
8%
$429
HOA
0%
$0
Property Management
15%
$790
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,317