Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.83% first-year return on $261k initial cash invested.
-23.83%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$2,806
Rent
-$5,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1155k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$231k
Closing costs
1%
$11,551
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,806
Total Expenses
$7,980
Mortgage P&I
208%
$5,827
Property Taxes
12%
$338
Home Insurance
15%
$420
HOA
2%
$48
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702