Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.09% first-year return on $259k initial cash invested.
-22.09%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$3,877
Rent
-$4,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1147k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$229k
Closing costs
1%
$11,474
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,877
Total Expenses
$8,644
Mortgage P&I
149%
$5,774
Property Taxes
13%
$502
Home Insurance
11%
$420
HOA
2%
$87
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969