Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.28% first-year return on $261k initial cash invested.
-11.28%
Cash On Cash
3.59%
Cap Rate
0.62
DSCR
$7,831
Rent
-$2,456
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
$7,831
Total Expenses
$10,287
Mortgage P&I
72%
$5,606
Property Taxes
6%
$497
Home Insurance
5%
$425
HOA
0%
$0
Property Management
15%
$1,175
CapEx
4%
$313
Vacancy
0%
$0
Maintenance
4%
$313
Other
25%
$1,958