Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.75% first-year return on $264k initial cash invested.
-16.75%
Cash On Cash
2.31%
Cap Rate
0.4
DSCR
$6,903
Rent
-$3,682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1170k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,702
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,903
Total Expenses
$10,585
Mortgage P&I
82%
$5,662
Property Taxes
17%
$1,195
Home Insurance
6%
$415
HOA
0%
$0
Property Management
15%
$1,035
CapEx
4%
$276
Vacancy
0%
$0
Maintenance
4%
$276
Other
25%
$1,726