Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.31% first-year return on $249k initial cash invested.
-17.31%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$4,877
Rent
-$3,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,877
Total Expenses
$8,468
Mortgage P&I
114%
$5,539
Property Taxes
4%
$203
Home Insurance
8%
$385
HOA
0%
$0
Property Management
15%
$732
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,219