Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.94% first-year return on $234k initial cash invested.
-24.94%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$3,634
Rent
-$4,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1028k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$206k
Closing costs
1%
$10,280
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,634
Total Expenses
$8,495
Mortgage P&I
141%
$5,108
Property Taxes
35%
$1,261
Home Insurance
11%
$383
HOA
0%
$0
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$908