Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.09% first-year return on $262k initial cash invested.
-24.09%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$3,159
Rent
-$5,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,612
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,159
Total Expenses
$8,415
Mortgage P&I
183%
$5,796
Property Taxes
22%
$683
Home Insurance
13%
$420
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790