Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.68% first-year return on $241k initial cash invested.
-13.68%
Cash On Cash
3.03%
Cap Rate
0.52
DSCR
$5,942
Rent
-$2,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1061k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,610
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,942
Total Expenses
$8,688
Mortgage P&I
87%
$5,183
Property Taxes
4%
$267
Home Insurance
6%
$385
HOA
0%
$0
Property Management
15%
$891
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,486