Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.25% first-year return on $256k initial cash invested.
-23.25%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$4,099
Rent
-$4,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1135k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,345
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,099
Total Expenses
$9,063
Mortgage P&I
139%
$5,715
Property Taxes
24%
$978
Home Insurance
10%
$402
HOA
0%
$0
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,025