Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.24% first-year return on $271k initial cash invested.
-24.24%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$3,764
Rent
-$5,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1176k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$235k
Closing costs
1%
$11,755
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,764
Total Expenses
$9,236
Mortgage P&I
159%
$5,995
Property Taxes
28%
$1,066
Home Insurance
10%
$367
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$941