Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.84% first-year return on $260k initial cash invested.
-28.84%
Cash On Cash
-0.47%
Cap Rate
-0.08
DSCR
$2,689
Rent
-$6,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1151k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,510
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,689
Total Expenses
$8,930
Mortgage P&I
211%
$5,686
Property Taxes
34%
$912
Home Insurance
16%
$419
HOA
23%
$622
Property Management
15%
$403
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$672