Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.94% first-year return on $262k initial cash invested.
-10.94%
Cash On Cash
3.63%
Cap Rate
0.63
DSCR
$7,973
Rent
-$2,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,601
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,973
Total Expenses
$10,359
Mortgage P&I
70%
$5,580
Property Taxes
8%
$611
Home Insurance
4%
$341
HOA
0%
$0
Property Management
15%
$1,196
CapEx
4%
$319
Vacancy
0%
$0
Maintenance
4%
$319
Other
25%
$1,993