Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.87% first-year return on $257k initial cash invested.
-13.87%
Cash On Cash
2.93%
Cap Rate
0.51
DSCR
$6,988
Rent
-$2,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,376
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,988
Total Expenses
$9,957
Mortgage P&I
78%
$5,462
Property Taxes
11%
$739
Home Insurance
6%
$401
HOA
0%
$0
Property Management
15%
$1,048
CapEx
4%
$280
Vacancy
0%
$0
Maintenance
4%
$280
Other
25%
$1,747