Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.87% first-year return on $246k initial cash invested.
-19.87%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$4,784
Rent
-$4,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1085k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,847
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,784
Total Expenses
$8,853
Mortgage P&I
113%
$5,403
Property Taxes
15%
$736
Home Insurance
9%
$418
HOA
0%
$0
Property Management
15%
$718
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,196