Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.41% first-year return on $260k initial cash invested.
-12.41%
Cash On Cash
3.55%
Cap Rate
0.58
DSCR
$7,944
Rent
-$2,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1094k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$219k
Closing costs
1%
$10,938
Rehab
0%
$0
Furnishing
3%
$30,000
Cashflow
Total Income
$7,944
Total Expenses
$10,630
Mortgage P&I
71%
$5,601
Property Taxes
11%
$874
Home Insurance
4%
$341
HOA
0%
$0
Property Management
15%
$1,192
CapEx
4%
$318
Vacancy
0%
$0
Maintenance
4%
$318
Other
25%
$1,986