Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.27% first-year return on $261k initial cash invested.
-13.27%
Cash On Cash
3.25%
Cap Rate
0.55
DSCR
$7,318
Rent
-$2,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1158k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,581
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,318
Total Expenses
$10,206
Mortgage P&I
78%
$5,732
Property Taxes
7%
$542
Home Insurance
6%
$418
HOA
0%
$0
Property Management
15%
$1,098
CapEx
4%
$293
Vacancy
0%
$0
Maintenance
4%
$293
Other
25%
$1,830