Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.68% first-year return on $259k initial cash invested.
-9.68%
Cash On Cash
4.1%
Cap Rate
0.7
DSCR
$9,731
Rent
-$2,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1149k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,731
Total Expenses
$11,823
Mortgage P&I
58%
$5,630
Property Taxes
12%
$1,120
Home Insurance
4%
$402
HOA
0%
$0
Property Management
15%
$1,460
CapEx
4%
$389
Vacancy
0%
$0
Maintenance
4%
$389
Other
25%
$2,433