Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.46% first-year return on $255k initial cash invested.
-19.46%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$4,177
Rent
-$4,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1126k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$225k
Closing costs
1%
$11,264
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,177
Total Expenses
$8,305
Mortgage P&I
132%
$5,520
Property Taxes
9%
$378
Home Insurance
10%
$402
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,044