Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.79% first-year return on $255k initial cash invested.
-20.79%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$3,695
Rent
-$4,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1128k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,277
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,695
Total Expenses
$8,110
Mortgage P&I
148%
$5,481
Property Taxes
12%
$453
Home Insurance
11%
$402
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924