Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.36% first-year return on $266k initial cash invested.
-25.36%
Cash On Cash
0.52%
Cap Rate
0.08
DSCR
$2,298
Rent
-$5,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1179k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,786
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,298
Total Expenses
$7,910
Mortgage P&I
262%
$6,026
Property Taxes
15%
$343
Home Insurance
19%
$438
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574