Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.85% first-year return on $258k initial cash invested.
-22.85%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$3,529
Rent
-$4,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1144k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$229k
Closing costs
1%
$11,442
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,529
Total Expenses
$8,448
Mortgage P&I
160%
$5,647
Property Taxes
20%
$693
Home Insurance
12%
$415
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882