Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.77% first-year return on $262k initial cash invested.
-29.77%
Cash On Cash
-0.57%
Cap Rate
-0.09
DSCR
$2,156
Rent
-$6,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,596
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,156
Total Expenses
$8,644
Mortgage P&I
271%
$5,851
Property Taxes
55%
$1,176
Home Insurance
19%
$420
HOA
8%
$163
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$539