Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.68% first-year return on $255k initial cash invested.
-24.68%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$2,242
Rent
-$5,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1129k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,292
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,242
Total Expenses
$7,489
Mortgage P&I
245%
$5,489
Property Taxes
23%
$506
Home Insurance
19%
$418
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560