Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.27% first-year return on $266k initial cash invested.
-25.27%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$2,496
Rent
-$5,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1182k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,820
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,496
Total Expenses
$8,102
Mortgage P&I
235%
$5,876
Property Taxes
21%
$522
Home Insurance
18%
$455
HOA
2%
$51
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624