Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.66% first-year return on $263k initial cash invested.
-22.66%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$3,468
Rent
-$4,956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1164k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,643
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,468
Total Expenses
$8,424
Mortgage P&I
166%
$5,764
Property Taxes
15%
$535
Home Insurance
12%
$420
HOA
1%
$40
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$867