Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.58% first-year return on $237k initial cash invested.
-22.58%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$4,461
Rent
-$4,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1044k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$209k
Closing costs
1%
$10,439
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,461
Total Expenses
$8,925
Mortgage P&I
116%
$5,158
Property Taxes
21%
$951
Home Insurance
8%
$374
HOA
7%
$302
Property Management
15%
$669
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,115