Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.91% first-year return on $272k initial cash invested.
-16.91%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$6,568
Rent
-$3,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1181k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$236k
Closing costs
1%
$11,814
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,568
Total Expenses
$10,403
Mortgage P&I
89%
$5,872
Property Taxes
14%
$940
Home Insurance
7%
$438
HOA
0%
$0
Property Management
15%
$985
CapEx
4%
$263
Vacancy
0%
$0
Maintenance
4%
$263
Other
25%
$1,642