Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.9% first-year return on $241k initial cash invested.
-20.9%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$4,152
Rent
-$4,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1064k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,636
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,152
Total Expenses
$8,356
Mortgage P&I
126%
$5,236
Property Taxes
18%
$742
Home Insurance
9%
$385
HOA
0%
$0
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038