Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.34% first-year return on $249k initial cash invested.
-24.34%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$3,426
Rent
-$5,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,426
Total Expenses
$8,472
Mortgage P&I
160%
$5,473
Property Taxes
28%
$970
Home Insurance
11%
$385
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856