Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.89% first-year return on $259k initial cash invested.
-22.89%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$3,933
Rent
-$4,948
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,493
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,933
Total Expenses
$8,881
Mortgage P&I
145%
$5,683
Property Taxes
20%
$790
Home Insurance
11%
$420
HOA
3%
$101
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$983