Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.53% first-year return on $257k initial cash invested.
-19.53%
Cash On Cash
1.74%
Cap Rate
0.3
DSCR
$5,833
Rent
-$4,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,382
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,833
Total Expenses
$10,015
Mortgage P&I
96%
$5,603
Property Taxes
10%
$600
Home Insurance
17%
$1,013
HOA
0%
$0
Property Management
15%
$875
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,458