Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.52% first-year return on $259k initial cash invested.
-13.52%
Cash On Cash
3.01%
Cap Rate
0.52
DSCR
$6,120
Rent
-$2,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1149k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,120
Total Expenses
$9,041
Mortgage P&I
91%
$5,560
Property Taxes
2%
$141
Home Insurance
7%
$402
HOA
0%
$0
Property Management
15%
$918
CapEx
4%
$245
Vacancy
0%
$0
Maintenance
4%
$245
Other
25%
$1,530