Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.3% first-year return on $251k initial cash invested.
-25.3%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$2,446
Rent
-$5,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1108k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,079
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,446
Total Expenses
$7,731
Mortgage P&I
223%
$5,457
Property Taxes
29%
$711
Home Insurance
16%
$388
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612