Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.2% first-year return on $259k initial cash invested.
-25.2%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$3,417
Rent
-$5,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1146k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$229k
Closing costs
1%
$11,456
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,417
Total Expenses
$8,848
Mortgage P&I
161%
$5,515
Property Taxes
37%
$1,281
Home Insurance
12%
$411
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854