Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.15% first-year return on $262k initial cash invested.
-18.15%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$5,147
Rent
-$3,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1162k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,621
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,147
Total Expenses
$9,110
Mortgage P&I
110%
$5,637
Property Taxes
11%
$582
Home Insurance
8%
$420
HOA
0%
$0
Property Management
15%
$772
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,287