Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.52% first-year return on $268k initial cash invested.
-22.52%
Cash On Cash
0.92%
Cap Rate
0.16
DSCR
$3,609
Rent
-$5,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1189k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,892
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,609
Total Expenses
$8,634
Mortgage P&I
161%
$5,795
Property Taxes
19%
$688
Home Insurance
12%
$420
HOA
0%
$0
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$902