Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.27% first-year return on $264k initial cash invested.
-19.27%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$5,311
Rent
-$4,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1174k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$235k
Closing costs
1%
$11,737
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,311
Total Expenses
$9,557
Mortgage P&I
111%
$5,871
Property Taxes
14%
$722
Home Insurance
8%
$415
HOA
0%
$0
Property Management
15%
$797
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,328