Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.03% first-year return on $255k initial cash invested.
-25.03%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$3,820
Rent
-$5,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1128k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,276
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,820
Total Expenses
$9,134
Mortgage P&I
150%
$5,720
Property Taxes
24%
$923
Home Insurance
11%
$418
HOA
6%
$239
Property Management
15%
$573
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$955