Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.42% first-year return on $248k initial cash invested.
-24.42%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$2,972
Rent
-$5,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1097k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,966
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,972
Total Expenses
$8,025
Mortgage P&I
178%
$5,302
Property Taxes
31%
$911
Home Insurance
13%
$385
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$743