Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.08% first-year return on $271k initial cash invested.
-22.08%
Cash On Cash
0.96%
Cap Rate
0.17
DSCR
$3,831
Rent
-$4,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1205k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,051
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,831
Total Expenses
$8,819
Mortgage P&I
151%
$5,801
Property Taxes
19%
$742
Home Insurance
11%
$437
HOA
0%
$0
Property Management
15%
$575
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958