Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.42% first-year return on $255k initial cash invested.
-26.42%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$2,467
Rent
-$5,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1128k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,283
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,467
Total Expenses
$8,079
Mortgage P&I
232%
$5,730
Property Taxes
30%
$748
Home Insurance
17%
$416
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$617