Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.89% first-year return on $263k initial cash invested.
-27.89%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$1,858
Rent
-$6,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1167k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,665
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,858
Total Expenses
$7,970
Mortgage P&I
309%
$5,743
Property Taxes
52%
$958
Home Insurance
20%
$378
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464