Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.05% first-year return on $265k initial cash invested.
-26.05%
Cash On Cash
0.21%
Cap Rate
0.04
DSCR
$3,200
Rent
-$5,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,200
Total Expenses
$8,948
Mortgage P&I
182%
$5,830
Property Taxes
33%
$1,054
Home Insurance
13%
$411
HOA
4%
$117
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800