Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.88% first-year return on $260k initial cash invested.
-19.88%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$5,716
Rent
-$4,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1154k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$231k
Closing costs
1%
$11,539
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,716
Total Expenses
$10,029
Mortgage P&I
101%
$5,773
Property Taxes
19%
$1,094
Home Insurance
7%
$418
HOA
0%
$0
Property Management
15%
$857
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,429