Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.54% first-year return on $249k initial cash invested.
-20.54%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$4,279
Rent
-$4,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1102k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,023
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,279
Total Expenses
$8,550
Mortgage P&I
125%
$5,334
Property Taxes
18%
$760
Home Insurance
9%
$402
HOA
0%
$0
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,070