Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.97% first-year return on $260k initial cash invested.
-20.97%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$4,462
Rent
-$4,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1153k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$231k
Closing costs
1%
$11,529
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,462
Total Expenses
$9,008
Mortgage P&I
126%
$5,632
Property Taxes
18%
$815
Home Insurance
9%
$420
HOA
0%
$0
Property Management
15%
$669
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,116