Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.77% first-year return on $276k initial cash invested.
-19.77%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$5,338
Rent
-$4,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1172k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$234k
Closing costs
1%
$11,715
Rehab
0%
$0
Furnishing
3%
$30,000
Cashflow
Total Income
$5,338
Total Expenses
$9,885
Mortgage P&I
113%
$6,009
Property Taxes
15%
$792
Home Insurance
8%
$420
HOA
2%
$101
Property Management
15%
$801
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,334