Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.32% first-year return on $266k initial cash invested.
-21.32%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$4,486
Rent
-$4,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1179k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,791
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,486
Total Expenses
$9,205
Mortgage P&I
130%
$5,853
Property Taxes
18%
$786
Home Insurance
9%
$413
HOA
0%
$0
Property Management
15%
$673
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,122