Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.76% first-year return on $269k initial cash invested.
-11.76%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$8,924
Rent
-$2,636
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,924
Total Expenses
$11,560
Mortgage P&I
67%
$5,951
Property Taxes
10%
$907
Home Insurance
5%
$418
HOA
0%
$0
Property Management
15%
$1,339
CapEx
4%
$357
Vacancy
0%
$0
Maintenance
4%
$357
Other
25%
$2,231