Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.65% first-year return on $255k initial cash invested.
-17.65%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$4,992
Rent
-$3,744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1127k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$225k
Closing costs
1%
$11,266
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,992
Total Expenses
$8,736
Mortgage P&I
110%
$5,472
Property Taxes
10%
$499
Home Insurance
7%
$368
HOA
0%
$0
Property Management
15%
$749
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,248