Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.36% first-year return on $254k initial cash invested.
-20.36%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$3,948
Rent
-$4,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1122k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$224k
Closing costs
1%
$11,217
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,948
Total Expenses
$8,251
Mortgage P&I
139%
$5,482
Property Taxes
12%
$463
Home Insurance
10%
$411
HOA
0%
$0
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$987