Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.39% first-year return on $269k initial cash invested.
-30.39%
Cash On Cash
-0.87%
Cap Rate
-0.15
DSCR
$2,150
Rent
-$6,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,949
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,150
Total Expenses
$8,961
Mortgage P&I
273%
$5,860
Property Taxes
76%
$1,640
Home Insurance
20%
$429
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538