Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.78% first-year return on $263k initial cash invested.
-21.78%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$3,838
Rent
-$4,765
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
$3,838
Total Expenses
$8,603
Mortgage P&I
150%
$5,764
Property Taxes
14%
$535
Home Insurance
11%
$420
HOA
1%
$40
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960