Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.63% first-year return on $247k initial cash invested.
-22.63%
Cash On Cash
1.3%
Cap Rate
0.21
DSCR
$6,380
Rent
-$4,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1092k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,923
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,380
Total Expenses
$11,045
Mortgage P&I
88%
$5,595
Property Taxes
31%
$1,970
Home Insurance
7%
$418
HOA
0%
$0
Property Management
15%
$957
CapEx
4%
$255
Vacancy
0%
$0
Maintenance
4%
$255
Other
25%
$1,595