Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.14% first-year return on $266k initial cash invested.
-25.14%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$3,229
Rent
-$5,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1180k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,799
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,229
Total Expenses
$8,796
Mortgage P&I
180%
$5,803
Property Taxes
33%
$1,059
Home Insurance
12%
$385
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807