Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.19% first-year return on $257k initial cash invested.
-14.19%
Cash On Cash
2.95%
Cap Rate
0.5
DSCR
$7,159
Rent
-$3,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1136k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$227k
Closing costs
1%
$11,360
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,159
Total Expenses
$10,193
Mortgage P&I
77%
$5,539
Property Taxes
11%
$798
Home Insurance
6%
$420
HOA
0%
$0
Property Management
15%
$1,074
CapEx
4%
$286
Vacancy
0%
$0
Maintenance
4%
$286
Other
25%
$1,790