Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.56% first-year return on $261k initial cash invested.
-25.56%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$2,866
Rent
-$5,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1158k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,580
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,866
Total Expenses
$8,429
Mortgage P&I
203%
$5,832
Property Taxes
29%
$819
Home Insurance
14%
$402
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716