Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.64% first-year return on $252k initial cash invested.
-20.64%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$4,758
Rent
-$4,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1086k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$217k
Closing costs
1%
$10,858
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,758
Total Expenses
$9,093
Mortgage P&I
112%
$5,347
Property Taxes
20%
$940
Home Insurance
10%
$455
HOA
1%
$67
Property Management
15%
$714
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,190