Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.47% first-year return on $265k initial cash invested.
-22.47%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$3,084
Rent
-$4,957
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,747
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,084
Total Expenses
$8,041
Mortgage P&I
186%
$5,745
Property Taxes
12%
$383
Home Insurance
14%
$420
HOA
0%
$13
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$771