Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.94% first-year return on $257k initial cash invested.
-16.94%
Cash On Cash
2.19%
Cap Rate
0.38
DSCR
$4,624
Rent
-$3,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,380
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,624
Total Expenses
$8,252
Mortgage P&I
119%
$5,518
Property Taxes
3%
$116
Home Insurance
9%
$398
HOA
0%
$0
Property Management
15%
$694
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,156