Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.99% first-year return on $243k initial cash invested.
-22.99%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$3,009
Rent
-$4,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1073k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$215k
Closing costs
1%
$10,727
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,009
Total Expenses
$7,669
Mortgage P&I
176%
$5,284
Property Taxes
17%
$498
Home Insurance
13%
$385
HOA
2%
$59
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752