Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.34% first-year return on $248k initial cash invested.
-19.34%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$4,775
Rent
-$3,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1096k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,959
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,775
Total Expenses
$8,774
Mortgage P&I
116%
$5,524
Property Taxes
8%
$382
Home Insurance
8%
$394
HOA
4%
$182
Property Management
15%
$716
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,194