Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.36% first-year return on $268k initial cash invested.
-21.36%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$3,729
Rent
-$4,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1190k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,904
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,729
Total Expenses
$8,498
Mortgage P&I
155%
$5,785
Property Taxes
13%
$486
Home Insurance
12%
$438
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932