Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.24% first-year return on $258k initial cash invested.
-22.24%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$3,788
Rent
-$4,786
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
$3,788
Total Expenses
$8,574
Mortgage P&I
149%
$5,647
Property Taxes
18%
$693
Home Insurance
11%
$415
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$947