Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.23% first-year return on $267k initial cash invested.
-13.23%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$7,477
Rent
-$2,938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1183k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,834
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,477
Total Expenses
$10,415
Mortgage P&I
77%
$5,770
Property Taxes
6%
$451
Home Insurance
6%
$455
HOA
2%
$150
Property Management
15%
$1,122
CapEx
4%
$299
Vacancy
0%
$0
Maintenance
4%
$299
Other
25%
$1,869