Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.91% first-year return on $264k initial cash invested.
-22.91%
Cash On Cash
0.92%
Cap Rate
0.16
DSCR
$4,001
Rent
-$5,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1171k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,705
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,001
Total Expenses
$9,037
Mortgage P&I
144%
$5,777
Property Taxes
23%
$902
Home Insurance
11%
$438
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000