Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.74% first-year return on $238k initial cash invested.
-15.74%
Cash On Cash
2.5%
Cap Rate
0.43
DSCR
$4,944
Rent
-$3,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,498
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,944
Total Expenses
$8,072
Mortgage P&I
103%
$5,117
Property Taxes
4%
$214
Home Insurance
7%
$367
HOA
0%
$0
Property Management
15%
$742
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,236