Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.47% first-year return on $262k initial cash invested.
-19.47%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$5,371
Rent
-$4,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,599
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,371
Total Expenses
$9,615
Mortgage P&I
105%
$5,631
Property Taxes
19%
$994
Home Insurance
8%
$411
HOA
0%
$0
Property Management
15%
$806
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,343