Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.31% first-year return on $268k initial cash invested.
-18.31%
Cash On Cash
2.29%
Cap Rate
0.37
DSCR
$5,826
Rent
-$4,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1189k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,885
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,826
Total Expenses
$9,910
Mortgage P&I
105%
$6,119
Property Taxes
10%
$566
Home Insurance
7%
$429
HOA
0%
$0
Property Management
15%
$874
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,456