Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.9% first-year return on $274k initial cash invested.
-20.9%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$4,342
Rent
-$4,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1190k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$238k
Closing costs
1%
$11,895
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,342
Total Expenses
$9,110
Mortgage P&I
136%
$5,885
Property Taxes
13%
$561
Home Insurance
10%
$432
HOA
3%
$147
Property Management
15%
$651
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,086