Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.91% first-year return on $263k initial cash invested.
-11.91%
Cash On Cash
3.66%
Cap Rate
0.59
DSCR
$7,067
Rent
-$2,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$216k
Closing costs
1%
$10,800
Rehab
0%
$0
Furnishing
3%
$36,000
Cashflow
Total Income
$7,067
Total Expenses
$9,676
Mortgage P&I
80%
$5,622
Property Taxes
4%
$283
Home Insurance
5%
$378
HOA
0%
$0
Property Management
15%
$1,060
CapEx
4%
$283
Vacancy
0%
$0
Maintenance
4%
$283
Other
25%
$1,767