Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.31% first-year return on $258k initial cash invested.
-17.31%
Cash On Cash
2.08%
Cap Rate
0.34
DSCR
$5,736
Rent
-$3,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1056k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$211k
Closing costs
1%
$10,556
Rehab
0%
$0
Furnishing
3%
$36,000
Cashflow
Total Income
$5,736
Total Expenses
$9,454
Mortgage P&I
93%
$5,323
Property Taxes
18%
$1,038
Home Insurance
6%
$341
HOA
0%
$0
Property Management
15%
$860
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,434