Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.53% first-year return on $261k initial cash invested.
-12.53%
Cash On Cash
3.28%
Cap Rate
0.57
DSCR
$7,305
Rent
-$2,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1159k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,587
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,305
Total Expenses
$10,034
Mortgage P&I
77%
$5,606
Property Taxes
7%
$497
Home Insurance
6%
$425
HOA
0%
$0
Property Management
15%
$1,096
CapEx
4%
$292
Vacancy
0%
$0
Maintenance
4%
$292
Other
25%
$1,826