Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.51% first-year return on $266k initial cash invested.
-22.51%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$3,981
Rent
-$4,991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1181k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,811
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,981
Total Expenses
$8,972
Mortgage P&I
146%
$5,808
Property Taxes
22%
$886
Home Insurance
9%
$368
HOA
0%
$0
Property Management
15%
$597
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$995