Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.8% first-year return on $262k initial cash invested.
-23.8%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$3,660
Rent
-$5,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,609
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,660
Total Expenses
$8,852
Mortgage P&I
156%
$5,724
Property Taxes
26%
$952
Home Insurance
11%
$420
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915