Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.3% first-year return on $259k initial cash invested.
-26.3%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$2,325
Rent
-$5,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,496
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,325
Total Expenses
$8,011
Mortgage P&I
245%
$5,700
Property Taxes
33%
$775
Home Insurance
18%
$420
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$581